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% |
Investment property for sale in Adkins at 2355 Stuart Rd, Adkins, TX, 78101 listed at $1,200,000 pairs $3,440/mo rent with a $5,873/mo payment. Total monthly income runs $3,440/mo. Return on cash invested measures 4.65% in year one, and rental yield registers 3.44% at a $1,200,000 basis. Equity gained on principal adds $7,743/yr, and annual property appreciation at 5% supports $331,538 by year five. Five-year ROI tracks 22.15% and total cumulative return in cash totals $86,123. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,440/mo property income relative to a $5,873/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2002
4.50 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 |
|---|---|---|
| 2025-06-23 | Listed for sale | $1,200,000 |
| 2018-05-25 | Sold | N/A |
| 2018-05-09 | Pending sale | $325,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-24 | $8088.46 | 7.87% | $560,658 | 10.00% |
| 2023-06-24 | $7498.45 | -7.84% | $509,689 | 10.00% |
| 2022-06-24 | $8136.77 | 18.96% | $463,354 | 17.66% |
Listed by: Kito Smith • Keller Williams Heritage
Mls Name: SABOR
Mls Provider:
Mls ID: #1878166
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.
