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 Adkins at 5764 Fm 1628, Adkins, TX, 78101 generates $3,960/mo in rent, after a $3,157/mo payment. Total monthly income is $3,960/mo. Return on cash invested sits at 16.52% in year one, and rental yield is 7.37% on a $645,000 entry. Equity gained on principal adds $4,162/yr, while 5% annual appreciation builds toward $178,202 over five years. Five-year ROI reaches 85.85% and total cumulative return in cash sums $182,176. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,960/mo property income rather than buyer’s personal income.
Single Family
Built in 1982
8 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 |
|---|---|---|
| 2025-04-24 | Listed for sale | $645,000 |
| 2023-10-24 | Listing removed | N/A |
| 2023-10-17 | Price change | $585,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-24 | $1702.14 | 11.34% | $161,636 | 10.00% |
| 2023-04-24 | $1528.76 | -25.40% | $146,942 | 10.00% |
| 2022-04-24 | $2049.38 | 6.75% | $133,584 | 10.00% |
Listed by: Melody Puente • MCL Realty
Mls Name: SABOR
Mls Provider:
Mls ID: #1860806
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.
