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 727 Falling Leaves, Adkins, TX, 78101 generates $2,768/mo in rent and, after a $1,713/mo payment, leaves $274/mo in cash flow. Total monthly income is $2,768/mo, and annual cash flow is $3,290/yr on $116,025 invested. Return on cash invested sits at 22.74% in year one, and rental yield is 9.49% on a $350,000 entry. Equity gained on principal adds $2,258/yr, while 5% annual appreciation builds toward $96,699 over five years. Five-year ROI reaches 119.3% and total cumulative return in cash sums $138,422. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,768/mo property income rather than buyer’s personal income.
Single Family
Built in 2001
2 Acres lot
$N/A/sqft
$60 annually 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 |
|---|---|---|
| 2025-06-25 | Contingent | $350,000 |
| 2025-06-20 | Listed for sale | $350,000 |
| 2025-06-17 | Listing removed | $350,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-26 | $4339.50 | 11.97% | $357,126 | 10.00% |
| 2023-06-26 | $3875.49 | -22.62% | $324,660 | 0.80% |
| 2022-06-26 | $5008.53 | 5.78% | $322,091 | 10.00% |
Listed by: Matt Roesler • RE/MAX Associates
Mls Name: SABOR
Mls Provider:
Mls ID: #1877322
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.
