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 Adkins at 1004 BLUEBONNET LN, Adkins, TX, 78101 listed at $299,000 pairs $2,915/mo rent with a $1,463/mo payment to leave $789/mo cash flow. Total monthly income runs $2,915/mo, and annual cash flow reaches $9,471/yr on $99,119 cash to close. Return on cash invested measures 29.46% in year one, and rental yield registers 11.7% at a $299,000 basis. Equity gained on principal adds $1,929/yr, and annual property appreciation at 5% supports $82,608 by year five. Five-year ROI tracks 155.33% and total cumulative return in cash totals $153,958. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,915/mo property income relative to a $1,463/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1996
2.55 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78101, Adkins, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,644 (100%) |
| Owner Occupied HU | 3,045 (83.6%) |
| Renter Occupied HU | 422 (11.6%) |
| Vacant Housing Units | 177 ( 4.9%) |
| Median Home Value | $356,512 |
| Average Home Value | $385,346 |
Residential
3,496
Single Family
3,496
Multi-Family
0
Businesses
207
Date | Event | Price |
|---|---|---|
| 2024-09-20 | Listed for sale | $299,000 |
| 2024-09-10 | Sold | N/A |
| 2024-08-18 | Pending sale | $395,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $430,850 | 7.57% |
| 2023-12-27 | N/A | N/A | $400,524 | 10.00% |
| 2022-12-27 | N/A | N/A | $364,113 | 10.00% |
Listed by: Shayne Lowery • Phillips & Associates Realty
Mls Name: SABOR
Mls Provider:
Mls ID: #1810516
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.
