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 Hutchins at 125 Crockett St, Hutchins, TX, 75141 priced at $170,000 pairs $1,849/mo rent with $640/mo cash flow after a $832/mo payment. Total monthly income equals $1,849/mo, and annual cash flow comes to $7,682/yr on $56,355 invested. Return on cash invested is 33.54% in year one, and rental yield stands at 13.05% on a $170,000 basis. Equity gained on principal adds $1,097/yr, and 5% annual appreciation accumulates to $46,968 by year five. Five-year ROI measures 177.24% and total cumulative return in cash reaches $99,885. For financing, Ziffy Mortgage’s DSCR program evaluates $1,849/mo property income against a $832/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1959
9,191 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75141, Hutchins, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,862 (100%) |
| Owner Occupied HU | 1,142 (61.3%) |
| Renter Occupied HU | 649 (34.9%) |
| Vacant Housing Units | 71 ( 3.8%) |
| Median Home Value | $112,871 |
| Average Home Value | $195,557 |
Residential
1,904
Single Family
1,570
Multi-Family
334
Businesses
227
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: Dolores Reyes • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #21108202
