








A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |


Total monthly income runs $2,492/mo, and a $2,347/mo payment. Purchase price stands at $479,583, and rental yield measures 6.24% with $2,492/mo rent. Return on cash invested shows 12.98% in year one, and 5% annual appreciation builds toward $132,500 over five years. Five-year ROI reaches 66.88% and total cumulative return in cash records $106,326. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,492/mo property income covering a $2,347/mo payment rather than investor’s personal income.
Single Family
Built in 2000
1.02 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 |
|---|---|---|
| 2025-10-25 | Listed for sale | $479,583 |
| 2023-05-04 | Listing removed | N/A |
| 2023-04-20 | Price change | $515,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2025-10-26 | N/A | N/A | $462,656 | 10.00% |
| 2024-10-26 | $7929.82 | 9.02% | $420,596 | 10.00% |
| 2023-10-26 | $7273.61 | -5.46% | $382,360 | 10.00% |



Listed by: Celia Taylor • Option One Real Estate
Mls Name: LERA MLS
Mls Provider:
Mls ID: #1918289
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.