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 205 Big Creek Loop, Hewitt, TX, 76643 offers $5,519/mo rent that, after a $3,181/mo payment, leaves $897/mo cash flow. Total monthly income is $5,519/mo, and annual cash flow is $10,766/yr on $213,850 cash. Return on cash invested measures 25.09% in year one, and rental yield stands at 10.19% at a $650,000 entry. Equity gained on principal adds $4,194/yr while 5% annual appreciation compounds into $179,583 by year five. Five-year ROI records 131.85% and total cumulative return in cash reaches $281,954. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $5,519/mo property income versus a $3,181/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2022
0.36 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 |
|---|---|---|
| 2025-05-25 | Listed for sale | $650,000 |
| 2022-07-06 | Listing removed | N/A |
| 2022-07-03 | Pending sale | $636,365 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-25 | $10636.82 | -4.26% | $669,160 | -3.19% |
| 2023-05-25 | $11109.90 | 83.24% | $691,190 | 148.53% |
| 2022-05-25 | $6063.17 | 607.70% | $278,110 | 639.85% |
Listed by: Xavier Arroyo-Soto • NextHome Our Town
Mls Name: NTREIS
Mls ID: #20947593
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.
