116 Linden Ln, Hewitt, TX, 76643 | $666/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

116 Linden Ln, Hewitt, TX, 76643 | $666/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1425 sft

3320 Brosnan Rd, Lorena, TX, 76655

3 Bed
2 Bath
1977 sft

221 Coventry Dr, Hewitt, TX, 76643

3 Bed
2 Bath
2242 sft

13989 Indian Bluff Rd, Temple, TX, 76502

3 Bed
2 Bath
2824 sft

1064 Warren Rd, Lorena, TX, 76655

Nearby investment properties with comparable prices

3 Bed
2 Bath
1375 sft

485 Poplin Ln, Troy, TX, 76579

3 Bed
2 Bath
1456 sft

2784 Theresa Ln, Moody, TX, 76557

3 Bed
2 Bath
1256 sft

207 Joel Hooper Dr, Lorena, TX, 76655

3 Bed
2 Bath
1601 sft

505 Washington St, Mc Gregor, TX, 76657

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Hewitt at 116 Linden Ln, Hewitt, TX, 76643 generates $2,550/mo in rent and, after a $1,297/mo payment, leaves $666/mo in cash flow. Total monthly income is $2,550/mo, and annual cash flow is $7,987/yr on $87,848 invested. Return on cash invested sits at 29% in year one, and rental yield is 11.55% on a $265,000 entry. Equity gained on principal adds $1,710/yr, while 5% annual appreciation builds toward $73,215 over five years. Five-year ROI reaches 152.82% and total cumulative return in cash sums $134,247. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,550/mo property income rather than buyer’s personal income.

Single Family

Built in 1977

0.29 Acres lot

$N/A/sqft

No HOA

More details about the property

LOCATION LOCATION LOCATION. This home is ready to move in needs cosmetic touches touring it back to life but is ready for your custom touches, also has a fully fenced backyard and 2 car garage. located in Midway ISD. Few minutes from highway great for commuting to work. If your looking for a home to put your own touches on and art scared of a little work thins the house for you DON'T MISS OUT

Neighborhood Data

Neighborhood data shown for ZIP Code: 76643, Hewitt, TX area.

Housing Distribution

Housing Statistics

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