10303 HarlequinAdkinsTX78101
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Rental property for sale in Adkins at 10303 Harlequin, Adkins, TX, 78101 generates $3,019/mo in rent and, after a $1,679/mo payment, leaves $513/mo in cash flow. Total monthly income is $3,019/mo, and annual cash flow is $6,156/yr on $113,701 invested. Return on cash invested sits at 25.32% in year one, and rental yield is 10.56% on a $342,990 entry. Equity gained on principal adds $2,213/yr, while 5% annual appreciation builds toward $94,762 over five years. Five-year ROI reaches 133.38% and total cumulative return in cash sums $151,653. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,019/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
5,227 sqft lot
$N/A/sqft
$800 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78101, Adkins, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
3,496
Single Family
3,496
Multi-Family
0
Businesses
207
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Cesar Amezcua • CA & Company, REALTORS
Mls Name: LERA MLS
Mls Provider:
Mls ID: #1922592
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.