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 5220 Linda Jo, Adkins, TX, 78101 offers a 9.3% rental yield on a $120,000 purchase with $930/mo rent. Total monthly income registers $930/mo, and a $587/mo payment leaves $77/mo available for distribution. Annual cash flow reaches $924/yr on $39,780 to close, and return on cash invested stands at 22.23% in year one. Equity gained on principal adds $774/yr while 5% annual appreciation supports $33,154 over five years. Portfolio math shows five-year ROI at 116.49% and total cumulative return in cash at $46,339. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $930/mo property income against a $587/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1992
9,844 sqft 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 |
|---|---|---|
| 2025-07-16 | Listed for sale | $120,000 |
| 2012-02-07 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-16 | $951.90 | -55.00% | $113,960 | -6.30% |
| 2023-07-16 | $2115.45 | -1.96% | $121,620 | 8.56% |
| 2022-07-16 | $2157.78 | 33.50% | $112,030 | 30.85% |
Listed by: Scott Malouff • Keller Williams Heritage
Mls Name: SABOR
Mls Provider:
Mls ID: #1884390
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.
