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 Hewitt at 125 Emmalyn, Hewitt, TX, 76643 priced at $469,000 pairs $2,849/mo rent with after a $2,296/mo payment. Total monthly income equals $2,849/mo. Return on cash invested is 16.15% in year one, and rental yield stands at 7.29% on a $469,000 basis. Equity gained on principal adds $3,026/yr, and 5% annual appreciation accumulates to $129,576 by year five. Five-year ROI measures 83.93% and total cumulative return in cash reaches $130,483. For financing, Ziffy Mortgage’s DSCR program evaluates $2,849/mo property income against a $2,296/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2014
0.25 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 |
|---|---|---|
| 2024-11-18 | Listed for sale | $469,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $4322.80 | -22.66% | $433,321 | 10.00% |
| 2023-12-27 | $5589.26 | -0.69% | $393,928 | 10.00% |
| 2022-12-27 | $5627.90 | 0.97% | $358,116 | 10.00% |
Listed by: Dora Betts • Re/Max Centex, REALTORS
Mls Name: WMLS
Mls Provider:
Mls ID: #226722
Disclaimer: The data relating to real estate for sale on this web site comes in part from the Internet Data exchange (IDX) program of the Waco Association of Realtors. IDX information is provided exclusively for consumers' 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 deemed reliable but not guaranteed. Copyright 2024 Waco Association of Realtors. All Rights Reserved. Last Updated On: 2024-12-26 22:55:31 PST
