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 213 Topaz Cir, Hewitt, TX, 76643 priced at $307,000 pairs $2,282/mo rent with $62/mo cash flow after a $1,503/mo payment. Total monthly income equals $2,282/mo, and annual cash flow comes to $740/yr on $101,771 invested. Return on cash invested is 20.64% in year one, and rental yield stands at 8.92% on a $307,000 basis. Equity gained on principal adds $1,981/yr, and 5% annual appreciation accumulates to $84,818 by year five. Five-year ROI measures 108.13% and total cumulative return in cash reaches $110,042. For financing, Ziffy Mortgage’s DSCR program evaluates $2,282/mo property income against a $1,503/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2006
9,365 sqft 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 |
|---|---|---|
| 2025-04-25 | Listed for sale | $307,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-25 | $5538.65 | 3.86% | $287,310 | 4.75% |
| 2023-04-25 | $5332.69 | -6.45% | $274,280 | 4.90% |
| 2022-04-25 | $5700.60 | 20.33% | $261,480 | 25.80% |
Listed by: Trenae Stinnett • Coldwell Banker Apex, REALTORS
Mls Name: NTREIS
Mls ID: #20915203
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.
