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 Adkins at 145 Crescent Rdg, Adkins, TX, 78101 priced at $683,200 converts $3,637/mo rent into after a $3,344/mo obligation. Total monthly income equals $3,637/mo. Return on cash invested prints 13.54% in year one, and rental yield reads 6.39% against a $683,200 entry. Equity gained on principal adds $4,409/yr, while 5% annual appreciation compiles into $188,756 by year five. Five-year ROI reaches 69.87% and total cumulative return in cash sums $157,053. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,637/mo property income covering a $3,344/mo payment, not borrower’s personal income.
Single Family
Built in 2021
1.17 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 |
|---|---|---|
| 2025-04-02 | Listing removed | $699,000 |
| 2025-03-06 | Pending sale | $699,000 |
| 2025-02-20 | Contingent | $699,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-26 | $10001.94 | 2.79% | $658,780 | 3.58% |
| 2023-06-26 | $9729.99 | -0.94% | $636,020 | 13.87% |
| 2022-06-26 | $9822.49 | 1163.85% | $558,540 | 1184.59% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
