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 Red Oak at Hudson FS (w/Media) Plan, Broadmoor Estates, Red Oak, TX, 75154 earns $825/mo cash flow from $7,097/mo rent with a $4,317/mo payment. Total monthly income totals $7,097/mo, and annual cash flow totals $9,900/yr on $290,162 capital. ROI tracks 23.47% on current figures, and rental yield reads 9.66% at a $881,950 purchase. Equity gained on principal adds $5,691/yr, and 5% annual appreciation supports $243,667 over five years. Five-year ROI reaches 123.15% and total cumulative return in cash sums $357,321. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $7,097/mo property income instead of your personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75154, Red Oak, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,844 (100%) |
| Owner Occupied HU | 14,515 (77.0%) |
| Renter Occupied HU | 3,735 (19.8%) |
| Vacant Housing Units | 594 ( 3.2%) |
| Median Home Value | $347,833 |
| Average Home Value | $386,647 |
Residential
18,969
Single Family
17,381
Multi-Family
1,588
Businesses
1,012
Date | Event | Price |
|---|---|---|
| 2024-10-22 | Price change | $881,950 |
| 2024-09-11 | Price change | $871,950 |
| 2024-06-05 | Price change | $881,950 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Terry Beck • First Texas Homes
Mls Name: First Texas Homes
Mls ID: #N/A
