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 Adkins at 1114 HOUGH, Adkins, TX, 78101 generates $2,158/mo in rent and, after a $734/mo payment, leaves $1,092/mo in cash flow. Total monthly income is $2,158/mo, and annual cash flow is $13,098/yr on $49,725 invested. Return on cash invested sits at 46.25% in year one, and rental yield is 17.26% on a $150,000 entry. Equity gained on principal adds $968/yr, while 5% annual appreciation builds toward $41,442 over five years. Five-year ROI reaches 245.37% and total cumulative return in cash sums $122,010. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,158/mo property income rather than buyer’s personal income.
Single Family
Built in 2012
7,797 sqft 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 |
|---|---|---|
| 2024-05-30 | Listed for sale | $150,000 |
| 2017-06-07 | Sold | N/A |
| 2017-05-09 | Listed for sale | $70,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $1903.51 | -1.00% | $109,360 | 9.63% |
| 2022-08-14 | $1922.69 | 176.02% | $99,750 | 29.46% |
| 2021-08-14 | $696.57 | N/A | $77,050 | 10.94% |
Listed by: Josh Hernandez • LPT Realty, LLC
Mls Name: SABOR
Mls Provider:
Mls ID: #1779556
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.
