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 Hedwig at 5602 Daniel Way, Hedwig, TX, 78152 offers a 9.18% rental yield on a $332,000 purchase with $2,540/mo rent. Total monthly income registers $2,540/mo, and a $1,625/mo payment leaves $179/mo available for distribution. Annual cash flow reaches $2,149/yr on $110,058 to close, and return on cash invested stands at 21.86% in year one. Equity gained on principal adds $2,142/yr while 5% annual appreciation supports $91,725 over five years. Portfolio math shows five-year ROI at 114.56% and total cumulative return in cash at $126,087. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,540/mo property income against a $1,625/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2023
4,835 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78152, Saint Hedwig, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,940 (100%) |
| Owner Occupied HU | 1,710 (88.1%) |
| Renter Occupied HU | 88 ( 4.5%) |
| Vacant Housing Units | 142 ( 7.3%) |
| Median Home Value | $356,997 |
| Average Home Value | $399,605 |
Residential
2,900
Single Family
2,900
Multi-Family
0
Businesses
49
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: Priscilla Fitzpatrick • Real Broker, LLC
Mls Name: LERA MLS
Mls ID: #1921293
