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 Hubbard at 507 NW 3rd St, Hubbard, TX, 76648 priced at $225,000 converts $1,921/mo rent into $321/mo cash flow after a $1,101/mo obligation. Total monthly income equals $1,921/mo, and annual cash flow totals $3,855/yr on $74,588 invested. Return on cash invested prints 25.08% in year one, and rental yield reads 10.25% against a $225,000 entry. Equity gained on principal adds $1,452/yr, while 5% annual appreciation compiles into $62,163 by year five. Five-year ROI reaches 131.81% and total cumulative return in cash sums $98,313. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,921/mo property income covering a $1,101/mo payment, not borrower’s personal income.
Single Family
Built in 1925
10,497 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76648, Hubbard, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,172 (100%) |
| Owner Occupied HU | 742 (63.3%) |
| Renter Occupied HU | 241 (20.6%) |
| Vacant Housing Units | 189 (16.1%) |
| Median Home Value | $150,000 |
| Average Home Value | $198,881 |
Residential
1,159
Single Family
1,159
Multi-Family
0
Businesses
110
Date | Event | Price |
|---|---|---|
| 2025-03-20 | Listed for sale | $225,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-20 | $647.11 | 0.26% | $195,130 | 9.79% |
| 2023-03-20 | $645.42 | -0.28% | $177,730 | 8.83% |
| 2022-03-20 | $647.21 | -0.21% | $163,306 | 10.00% |
Listed by: Margot Foster • Foster Properties
Mls Name: NTREIS
Mls ID: #20876416
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.
