621 Yukon Pass Dr, Hewitt, TX, 76643 | $108/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

621 Yukon Pass Dr, Hewitt, TX, 76643 | $108/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1450 sft

13220 Capstan Dr, Temple, TX, 76502

3 Bed
2 Bath
1837 sft

5527 Cliff Estates Rd, Temple, TX, 76502

3 Bed
4 Bath
2358 sft

608 Verlo Dr, Lorena, TX, 76655

3 Bed
2 Bath
1372 sft

503 Avenue A, Moody, TX, 76557

Nearby investment properties with comparable prices

3 Bed
2 Bath
1630 sft

908 Snow Mass Dr, Hewitt, TX, 76643

3 Bed
2 Bath
1334 sft

207 N Tyler St #B, Mc Gregor, TX, 76657

2 Bed
2 Bath
960 sft

5520 Kinne Rd, Temple, TX, 76502

3 Bed
2 Bath
2118 sft

306 S Adams St, Mc Gregor, TX, 76657

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Rental property for sale in Hewitt at 621 Yukon Pass Dr, Hewitt, TX, 76643 offers $2,241/mo rent that, after a $1,468/mo payment, leaves $108/mo cash flow. Total monthly income is $2,241/mo, and annual cash flow is $1,299/yr on $99,417 cash. Return on cash invested measures 21.22% in year one, and rental yield stands at 8.97% at a $299,900 entry. Equity gained on principal adds $1,935/yr while 5% annual appreciation compounds into $82,857 by year five. Five-year ROI records 111.1% and total cumulative return in cash reaches $110,452. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,241/mo property income versus a $1,468/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 1998

0.42 Acres lot

$N/A/sqft

No HOA

More details about the property

? OVERSIZED LOT + $10,000 ALLOWANCE ? Situated on a larger-than-typical 0.40-acre lot in Midway ISD, this home is priced below market value with a $10,000 cosmetic allowance included for updates. The interior features an open living space with wood burning fireplace, and wood flooring throughout. The kitchen features updated stainless appliances including a double oven, beautiful granite countertops, a bright and spacious dining area, and additional seating at the breakfast bar. Three bedrooms and a guest bathroom are on one side of the house while the primary suite is isolated and more private; featuring an en suite bath with shower and separate garden tub, two walk-in closets, and dual vanities. The backyard is huge and features a separately fenced area perfect for pet pets!

Neighborhood Data

Neighborhood data shown for ZIP Code: 76643, Hewitt, TX area.

Housing Distribution

Housing Statistics

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