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 Hamilton at 502 E Baker St, Hamilton, TX, 76531 priced at $180,000 pairs $1,715/mo rent with $435/mo cash flow after a $881/mo payment. Total monthly income equals $1,715/mo, and annual cash flow comes to $5,220/yr on $59,670 invested. Return on cash invested is 28.66% in year one, and rental yield stands at 11.43% on a $180,000 basis. Equity gained on principal adds $1,162/yr, and 5% annual appreciation accumulates to $49,731 by year five. Five-year ROI measures 150.94% and total cumulative return in cash reaches $90,065. For financing, Ziffy Mortgage’s DSCR program evaluates $1,715/mo property income against a $881/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1950
9,583 sqft 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 |
|---|---|---|
| 2025-09-11 | Listed for sale | $180,000 |
| 2025-09-01 | Listing removed | $182,500 |
| 2025-07-30 | Price change | $182,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-11 | $1923.78 | 173.48% | $107,690 | 50.88% |
| 2023-09-11 | $703.45 | -9.69% | $71,376 | 10.00% |
| 2022-09-11 | $778.90 | -16.23% | $64,887 | 10.00% |
Listed by: Danny Whitehead • MCGREGOR REAL ESTATE
Mls Name: NTREIS
Mls ID: #21057740
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.
