102 Hillcrest Dr, Hughes Springs, TX, 75656 | $2,034/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2246 sft

3675 County Road 4550, Mount Pleasant, TX, 75455

- Bed
2 Bath
2356 sft

5778 Fm 993, Pittsburg, TX, 75686

4 Bed
4 Bath
3502 sft

124 County Road 4164, Pittsburg, TX, 75686

4 Bed
6 Bath
6249 sft

636 County Road 3330, Omaha, TX, 75571

Nearby investment properties with comparable prices

3 Bed
2 Bath
1788 sft

160 County Road 4302, Naples, TX, 75568

4 Bed
3 Bath
2667 sft

280 County Road 2865, Hughes Springs, TX, 75656

3 Bed
2 Bath
2500 sft

70 Prosperity Dr, Pittsburg, TX, 75686

3 Bed
3 Bath
2806 sft

423 County Road 4306, Naples, TX, 75568

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Hughes Springs at 102 Hillcrest Dr, Hughes Springs, TX, 75656 earns $2,034/mo cash flow from $5,412/mo rent with a $2,325/mo payment. Total monthly income totals $5,412/mo, and annual cash flow totals $24,409/yr on $157,463 capital. ROI tracks 35.41% on current figures, and rental yield reads 13.67% at a $475,000 purchase. Equity gained on principal adds $3,065/yr, and 5% annual appreciation supports $131,234 over five years. Five-year ROI reaches 187.19% and total cumulative return in cash sums $294,751. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $5,412/mo property income instead of your personal income.

Single Family

Built in 2001

2.02 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 75656, Hughes Springs, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	2,117 (100%)
Owner Occupied HU	1,295 (61.2%)
Renter Occupied HU	499 (23.6%)
Vacant Housing Units	323 (15.3%)
Median Home Value	$146,136
Average Home Value	$352,147