








A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |


Total monthly income runs $1,360/mo, and a $979/mo payment. Purchase price stands at $200,000, and rental yield measures 8.16% with $1,360/mo rent. Return on cash invested shows 18.78% in year one, and 5% annual appreciation builds toward $55,256 over five years. Five-year ROI reaches 98.04% and total cumulative return in cash records $65,000. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,360/mo property income covering a $979/mo payment rather than investor’s personal income.
Single Family
Built in 1951
1.70 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||



Listed by: Suzette Sova-Robertson • Vylla Home
Mls Name: HAR
Mls ID: #86886869