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% |
Investment property for sale in Hillsboro at 85 Delmore Dr, Hillsboro, TX, 76645 with 5% annual appreciation on a $213,720 basis while $2,077/mo rent supports operations. Total monthly income totals $2,077/mo and a $1,046/mo payment preserves $557/mo for cash returns. Annual cash flow comes to $6,687/yr on $70,848 deployed, and return on cash invested reaches 29.35% in year one. Equity gained on principal adds $1,379/yr, and five-year appreciation sums $59,047 alongside rental yield of 11.66%. Five-year ROI measures 154.72% and total cumulative return in cash totals $109,615.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,077/mo property income versus a $1,046/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1985
10,876 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76645, Hillsboro, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,917 (100%) |
| Owner Occupied HU | 2,873 (58.4%) |
| Renter Occupied HU | 1,461 (29.7%) |
| Vacant Housing Units | 583 (11.9%) |
| Median Home Value | $200,509 |
| Average Home Value | $251,751 |
Residential
4,447
Single Family
3,965
Multi-Family
482
Businesses
599
Date | Event | Price |
|---|---|---|
| 2025-01-30 | Sold | N/A |
| 2021-07-01 | Sold | N/A |
| 2021-05-27 | Pending sale | $219,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $253,510 | 10.08% |
| 2023-02-13 | $1176.51 | 9.75% | $230,300 | 15.94% |
| 2022-02-13 | $1072.03 | 16.08% | $198,630 | 24.97% |
Listed by: Robert Wells, II • StarCrest Realty
Mls Name: HAR
Mls Provider:
Mls ID: #93246950
Disclaimer: Copyright 2025, Houston REALTORS Information Service, Inc. The information provided is exclusively for consumers 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.
