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 Hewitt at 610 Aspen Incline Dr, Hewitt, TX, 76643 priced at $302,500 converts $2,220/mo rent into $68/mo cash flow after a $1,481/mo obligation. Total monthly income equals $2,220/mo, and annual cash flow totals $822/yr on $100,279 invested. Return on cash invested prints 20.73% in year one, and rental yield reads 8.81% against a $302,500 entry. Equity gained on principal adds $1,952/yr, while 5% annual appreciation compiles into $83,575 by year five. Five-year ROI reaches 108.47% and total cumulative return in cash sums $108,773. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,220/mo property income covering a $1,481/mo payment, not borrower’s personal income.
Single Family
Built in 1993
9,827 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 |
|---|---|---|
| 2025-08-28 | Listed for sale | $302,500 |
| 2021-03-24 | Listing removed | N/A |
| 2018-05-25 | Listing removed | $192,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-28 | $3933.44 | 15.26% | $281,707 | 10.00% |
| 2023-08-28 | $3412.65 | -43.76% | $256,097 | -7.98% |
| 2022-08-28 | $6067.52 | 25.78% | $278,310 | 31.50% |
Listed by: Joe Reed • Weichert, Realtors - The Eastland Group
Mls Name: NTREIS
Mls ID: #21043033
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.
