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 Hamilton at 401 E Boynton St, Hamilton, TX, 76531 listed at $115,000 pairs $919/mo rent with a $563/mo payment to leave $101/mo cash flow. Total monthly income runs $919/mo, and annual cash flow reaches $1,213/yr on $38,123 cash to close. Return on cash invested measures 23.09% in year one, and rental yield registers 9.59% at a $115,000 basis. Equity gained on principal adds $742/yr, and annual property appreciation at 5% supports $31,772 by year five. Five-year ROI tracks 121.24% and total cumulative return in cash totals $46,221. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $919/mo property income relative to a $563/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1950
0.26 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76531, Hamilton, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,499 (100%) |
| Owner Occupied HU | 1,491 (59.7%) |
| Renter Occupied HU | 527 (21.1%) |
| Vacant Housing Units | 481 (19.2%) |
| Median Home Value | $149,523 |
| Average Home Value | $285,812 |
Residential
2,081
Single Family
2,081
Multi-Family
0
Businesses
305
Date | Event | Price |
|---|---|---|
| 2025-01-02 | Listed for sale | $115,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $71,750 | 1.96% |
| 2023-02-13 | $1226.59 | -2.89% | $70,370 | 7.35% |
| 2022-02-13 | $1263.12 | 18.86% | $65,550 | 32.37% |
Listed by: Helen 'leette' Christian • Christian Realty
Mls Name: My State MLS
Mls ID: #11401907
