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% |
Investment property for sale in Adkins at 125 Moss, Adkins, TX, 78101 with 5% annual appreciation on a $210,000 basis while $1,769/mo rent supports operations. Total monthly income totals $1,769/mo and a $1,028/mo payment preserves $276/mo for cash returns. Annual cash flow comes to $3,306/yr on $69,615 deployed, and return on cash invested reaches 24.66% in year one. Equity gained on principal adds $1,355/yr, and five-year appreciation sums $58,019 alongside rental yield of 10.11%. Five-year ROI measures 129.55% and total cumulative return in cash totals $90,184.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,769/mo property income versus a $1,028/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Manufactured
Built in 1985
1.03 Acres lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-05-29 | Listed for sale | $210,000 |
| 2009-10-14 | Listing removed | $84,900 |
| 2009-07-25 | Listed for sale | $84,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-29 | N/A | N/A | $95,803 | 10.00% |
| 2023-05-29 | N/A | N/A | $87,094 | 18.15% |
| 2022-05-29 | N/A | N/A | $73,713 | 10.00% |
Listed by: Devin Resendez • Keller Williams Legacy
Mls Name: SABOR
Mls Provider:
Mls ID: #1871032
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.
