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 Adkins at 6599 Cooksey Rd, Adkins, TX, 78101 generates $3,012/mo in rent and, after a $1,933/mo payment, leaves $203/mo in cash flow. Total monthly income is $3,012/mo, and annual cash flow is $2,441/yr on $130,943 invested. Return on cash invested sits at 21.77% in year one, and rental yield is 9.15% on a $395,000 entry. Equity gained on principal adds $2,549/yr, while 5% annual appreciation builds toward $109,131 over five years. Five-year ROI reaches 114.05% and total cumulative return in cash sums $149,346. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,012/mo property income rather than buyer’s personal income.
Single Family
Built in 1959
1.36 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78101, Adkins, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,644 (100%) |
| Owner Occupied HU | 3,045 (83.6%) |
| Renter Occupied HU | 422 (11.6%) |
| Vacant Housing Units | 177 ( 4.9%) |
| Median Home Value | $356,512 |
| Average Home Value | $385,346 |
Residential
3,496
Single Family
3,496
Multi-Family
0
Businesses
207
Date | Event | Price |
|---|---|---|
| 2024-12-04 | Listed for sale | $395,000 |
| 2024-11-26 | Contingent | $399,000 |
| 2024-11-05 | Price change | $399,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $262,074 | 10.00% |
| 2023-12-27 | $1281.53 | -34.84% | $238,249 | 10.00% |
| 2022-12-27 | $1966.60 | 4.90% | $216,590 | 10.00% |
Listed by: Leticia Gomez • Orchard Brokerage
Mls Name: SABOR
Mls Provider:
Mls ID: #1764453
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.
