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 702 W McCaleb Ln, Hamilton, TX, 76531 generates $988/mo in rent and, after a $612/mo payment, leaves $99/mo in cash flow. Total monthly income is $988/mo, and annual cash flow is $1,187/yr on $41,438 invested. Return on cash invested sits at 22.77% in year one, and rental yield is 9.48% on a $125,000 entry. Equity gained on principal adds $807/yr, while 5% annual appreciation builds toward $34,535 over five years. Five-year ROI reaches 119.41% and total cumulative return in cash sums $49,481. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $988/mo property income rather than buyer’s personal income.
Single Family
Built in 2023
2.49 Acres 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 |
|---|---|---|
| 2025-03-17 | Listed for sale | $125,000 |
| 2016-08-30 | Listing removed | $30,000 |
| 2016-06-27 | Price change | $30,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2016-03-18 | N/A | N/A | $5,940 | N/A |
| 2015-03-18 | N/A | N/A | $5,940 | 101.36% |
| 2014-03-18 | N/A | N/A | $2,950 | N/A |
Listed by: Helen 'leette' Christian • Christian Realty
Mls Name: My State MLS
Mls ID: #11452309
