Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Itasca at 809 E Adams St, Itasca, TX, 76055 priced at $285,000 converts $2,431/mo rent into $404/mo cash flow after a $1,395/mo obligation. Total monthly income equals $2,431/mo, and annual cash flow totals $4,851/yr on $94,478 invested. Return on cash invested prints 25.04% in year one, and rental yield reads 10.24% against a $285,000 entry. Equity gained on principal adds $1,839/yr, while 5% annual appreciation compiles into $78,740 by year five. Five-year ROI reaches 131.62% and total cumulative return in cash sums $124,350. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,431/mo property income covering a $1,395/mo payment, not borrower’s personal income.
Single Family
Built in 1900
0.29 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76055, Itasca, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,230 (100%) |
| Owner Occupied HU | 809 (65.8%) |
| Renter Occupied HU | 250 (20.3%) |
| Vacant Housing Units | 171 (13.9%) |
| Median Home Value | $197,877 |
| Average Home Value | $264,509 |
Residential
1,166
Single Family
1,166
Multi-Family
0
Businesses
67
Date | Event | Price |
|---|---|---|
| 2025-06-03 | Price change | $285,000 |
| 2025-05-03 | Price change | $269,000 |
| 2025-03-06 | Price change | $275,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-01 | $1085.22 | 4.26% | $201,256 | 10.00% |
| 2023-07-01 | $1040.89 | 0.77% | $182,960 | 7.03% |
| 2022-07-01 | $1032.96 | 24.53% | $170,940 | 34.97% |
Listed by: Meagan Vaughan • Fathom Realty, LLC
Mls Name: NTREIS
Mls ID: #20677377
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
