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 Hamilton at 102 Francis Marion Rd, Hamilton, TX, 76531 offers $1,660/mo rent that, after a $747/mo payment, leaves $575/mo cash flow. Total monthly income is $1,660/mo, and annual cash flow is $6,894/yr on $50,620 cash. Return on cash invested measures 33.53% in year one, and rental yield stands at 13.05% at a $152,700 entry. Equity gained on principal adds $985/yr while 5% annual appreciation compounds into $42,188 by year five. Five-year ROI records 177.11% and total cumulative return in cash reaches $89,654. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,660/mo property income versus a $747/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1955
10,497 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76531, Hamilton, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,499 (100%) |
| Owner Occupied HU | 1,491 (59.7%) |
| Renter Occupied HU | 527 (21.1%) |
| Vacant Housing Units | 481 (19.2%) |
| Median Home Value | $149,523 |
| Average Home Value | $285,812 |
Residential
2,081
Single Family
2,081
Multi-Family
0
Businesses
305
Date | Event | Price |
|---|---|---|
| 2025-02-18 | Listing removed | $129,000 |
| 2025-01-20 | Listed for sale | $129,000 |
| 2025-01-03 | Listing removed | $129,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-09 | $1702.08 | 0.10% | $95,280 | -2.33% |
| 2023-10-09 | $1700.36 | -2.81% | $97,550 | 7.45% |
| 2022-10-09 | $1749.49 | 31.09% | $90,790 | 45.99% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
