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 Hamilton at 605 E Henry St, Hamilton, TX, 76531 offers $1,109/mo rent that, after a $722/mo payment, leaves $60/mo cash flow. Total monthly income is $1,109/mo, and annual cash flow is $720/yr on $48,896 cash. Return on cash invested measures 21.38% in year one, and rental yield stands at 9.02% at a $147,500 entry. Equity gained on principal adds $952/yr while 5% annual appreciation compounds into $40,752 by year five. Five-year ROI records 112.08% and total cumulative return in cash reaches $54,805. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,109/mo property income versus a $722/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1965
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76531, Hamilton, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,499 (100%) |
| Owner Occupied HU | 1,491 (59.7%) |
| Renter Occupied HU | 527 (21.1%) |
| Vacant Housing Units | 481 (19.2%) |
| Median Home Value | $149,523 |
| Average Home Value | $285,812 |
Residential
2,081
Single Family
2,081
Multi-Family
0
Businesses
305
Date | Event | Price |
|---|---|---|
| 2025-04-25 | Listed for sale | $147,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-25 | $1599.51 | 19.97% | $131,942 | 10.00% |
| 2023-04-25 | $1333.26 | -22.67% | $119,947 | 10.00% |
| 2022-04-25 | $1724.05 | -8.65% | $109,043 | 10.00% |
Listed by: Juliann Watson • Davidson Craig Real Estate
Mls Name: My State MLS
Mls ID: #11483508
