








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 $3,148/mo, and a $3,304/mo payment. Purchase price stands at $675,000, and rental yield measures 5.6% with $3,148/mo rent. Return on cash invested shows 11.13% in year one, and 5% annual appreciation builds toward $186,490 over five years. Five-year ROI reaches 56.95% and total cumulative return in cash records $126,483. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,148/mo property income covering a $3,304/mo payment rather than investor’s personal income.
Single Family
Built in 2016
1.08 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||



Listed by: Brisa Sanchez • Weichert, Realtors - The Eastland Group
Mls Name: NTREIS
Mls ID: #21077536