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 184 Crescent Ridge, Adkins, TX, 78101 priced at $637,000 converts $2,160/mo rent into after a $3,118/mo obligation. Total monthly income equals $2,160/mo. Return on cash invested prints 6.33% in year one, and rental yield reads 4.07% against a $637,000 entry. Equity gained on principal adds $4,110/yr, while 5% annual appreciation compiles into $175,991 by year five. Five-year ROI reaches 31.29% and total cumulative return in cash sums $65,580. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,160/mo property income covering a $3,118/mo payment, not borrower’s personal income.
Single Family
Built in 2024
1 Acres lot
$N/A/sqft
$325 annually 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 |
|---|---|---|
| 2024-12-06 | Contingent | $637,000 |
| 2024-11-29 | Price change | $637,000 |
| 2024-11-11 | Price change | $639,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $1178.95 | 19.09% | $77,652 | 20.00% |
| 2023-12-27 | $989.95 | 773.82% | $64,710 | 904.35% |
| 2022-12-27 | $113.29 | N/A | $6,443 | N/A |
What's Special
Pull Down Storage,Partially Floored,Pull Down Stairs,Storage Only
Listed by: Kimberly Jakubik-Shoemake • Keller Williams Heritage
Mls Name: SABOR
Mls Provider:
Mls ID: #1818466
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.
