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 Hedwig at 13116 Bay Point Way, Hedwig, TX, 78152 priced at $359,990 pairs $4,112/mo rent with $1,515/mo cash flow after a $1,762/mo payment. Total monthly income equals $4,112/mo, and annual cash flow comes to $18,174/yr on $119,337 invested. Return on cash invested is 35.14% in year one, and rental yield stands at 13.71% on a $359,990 basis. Equity gained on principal adds $2,323/yr, and 5% annual appreciation accumulates to $99,459 by year five. Five-year ROI measures 185.87% and total cumulative return in cash reaches $221,814. For financing, Ziffy Mortgage’s DSCR program evaluates $4,112/mo property income against a $1,762/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2024
6,969 sqft lot
$N/A/sqft
$450 annually HOA
Neighborhood data shown for ZIP Code: 78152, Saint Hedwig, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,940 (100%) |
| Owner Occupied HU | 1,710 (88.1%) |
| Renter Occupied HU | 88 ( 4.5%) |
| Vacant Housing Units | 142 ( 7.3%) |
| Median Home Value | $356,997 |
| Average Home Value | $399,605 |
Residential
2,900
Single Family
2,900
Multi-Family
0
Businesses
49
Date | Event | Price |
|---|---|---|
| 2024-07-25 | Price change | $359,990 |
| 2024-07-24 | Price change | $367,330 |
| 2024-06-07 | Listed for sale | $362,150 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Jaclyn Calhoun • Escape Realty
Mls Name: SABOR
Mls Provider:
Mls ID: #1782347
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.
