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 604 N Bois Darc Ave, Hubbard, TX, 76648 priced at $120,000 converts $901/mo rent into $48/mo cash flow after a $587/mo obligation. Total monthly income equals $901/mo, and annual cash flow totals $576/yr on $39,780 invested. Return on cash invested prints 21.36% in year one, and rental yield reads 9.01% against a $120,000 entry. Equity gained on principal adds $774/yr, while 5% annual appreciation compiles into $33,154 by year five. Five-year ROI reaches 111.81% and total cumulative return in cash sums $44,479. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $901/mo property income covering a $587/mo payment, not borrower’s personal income.
Single Family
Built in 1950
5,227 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 |
|---|---|---|
| 2024-10-09 | Listed for sale | $120,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $93,430 | 9.29% |
| 2023-02-13 | $422.51 | 182.71% | $85,490 | 5.44% |
| 2022-02-13 | $149.45 | 0.22% | $81,081 | 10.00% |
Listed by: Craig Muirhead • Muirhead Ranch & Realty
Mls Name: NTREIS
Mls ID: #20742221
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.
