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 112 WESTERN WAY, Adkins, TX, 78101 offers $4,615/mo rent that, after a $2,834/mo payment, leaves $466/mo cash flow. Total monthly income is $4,615/mo, and annual cash flow is $5,596/yr on $190,491 cash. Return on cash invested measures 23% in year one, and rental yield stands at 9.56% at a $579,000 entry. Equity gained on principal adds $3,736/yr while 5% annual appreciation compounds into $159,967 by year five. Five-year ROI records 120.68% and total cumulative return in cash reaches $229,891. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,615/mo property income versus a $2,834/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2021
1.16 Acres lot
$N/A/sqft
$375 annually 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 |
|---|---|---|
| 2024-06-22 | Price change | $579,000 |
| 2024-05-11 | Price change | $589,000 |
| 2024-04-12 | Price change | $599,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | N/A | N/A | $457,886 | 10.00% |
| 2022-08-14 | N/A | N/A | $416,260 | 163.76% |
| 2021-08-14 | $3136.00 | 156.78% | $157,820 | 163.03% |
What's Special
Pull Down Storage
Listed by: Hilary Barras • Keller Williams Heritage
Mls Name: SABOR
Mls Provider:
Mls ID: #1762640
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.
