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 Hewitt at 1063 Dendron Dr, Hewitt, TX, 76643 priced at $319,900 pairs $2,406/mo rent with $131/mo cash flow after a $1,566/mo payment. Total monthly income equals $2,406/mo, and annual cash flow comes to $1,571/yr on $106,047 invested. Return on cash invested is 21.39% in year one, and rental yield stands at 9.03% on a $319,900 basis. Equity gained on principal adds $2,064/yr, and 5% annual appreciation accumulates to $88,382 by year five. Five-year ROI measures 111.99% and total cumulative return in cash reaches $118,760. For financing, Ziffy Mortgage’s DSCR program evaluates $2,406/mo property income against a $1,566/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1985
0.25 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76643, Hewitt, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,247 (100%) |
| Owner Occupied HU | 4,500 (72.0%) |
| Renter Occupied HU | 1,579 (25.3%) |
| Vacant Housing Units | 168 ( 2.7%) |
| Median Home Value | $289,685 |
| Average Home Value | $306,717 |
Residential
6,299
Single Family
5,743
Multi-Family
556
Businesses
518
Date | Event | Price |
|---|---|---|
| 2025-05-16 | Listed for sale | $319,900 |
| 2015-03-31 | Sold | N/A |
| 2015-03-19 | Pending sale | $139,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-17 | $5024.17 | -5.81% | $260,622 | -5.00% |
| 2023-05-17 | $5333.83 | 55.45% | $274,339 | 35.36% |
| 2022-05-17 | $3431.26 | -1.26% | $202,675 | 10.00% |
Listed by: Megan Miller • Helms and Miller, Realtors
Mls Name: NTREIS
Mls ID: #20938246
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.
