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 Hewitt at 601 Circle Creek Dr, Hewitt, TX, 76643 with 5% annual appreciation on a $249,900 basis while $1,940/mo rent supports operations. Total monthly income totals $1,940/mo and a $1,223/mo payment preserves $163/mo for cash returns. Annual cash flow comes to $1,957/yr on $82,842 deployed, and return on cash invested reaches 22.27% in year one. Equity gained on principal adds $1,613/yr, and five-year appreciation sums $69,043 alongside rental yield of 9.32%. Five-year ROI measures 116.77% and total cumulative return in cash totals $96,734.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,940/mo property income versus a $1,223/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1984
8,799 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76643, Hewitt, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,247 (100%) |
| Owner Occupied HU | 4,500 (72.0%) |
| Renter Occupied HU | 1,579 (25.3%) |
| Vacant Housing Units | 168 ( 2.7%) |
| Median Home Value | $289,685 |
| Average Home Value | $306,717 |
Residential
6,299
Single Family
5,743
Multi-Family
556
Businesses
518
Date | Event | Price |
|---|---|---|
| 2025-05-19 | Listed for sale | $249,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-19 | $2182.24 | 9.90% | $180,340 | 5.96% |
| 2023-05-19 | $1985.72 | -22.55% | $170,199 | 10.00% |
| 2022-05-19 | $2563.94 | -1.43% | $154,726 | 10.00% |
Listed by: Mario Cruz-Gonzalez • Coldwell Banker Apex, REALTORS
Mls Name: NTREIS
Mls ID: #20933187
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.
