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% |
Investment property for sale in Hewitt at 802 Crested Butte Dr, Hewitt, TX, 76643 with 5% annual appreciation on a $299,900 basis while $4,182/mo rent supports operations. Total monthly income totals $4,182/mo and a $1,468/mo payment preserves $2,049/mo for cash returns. Annual cash flow comes to $24,591/yr on $99,417 deployed, and return on cash invested reaches 44.64% in year one. Equity gained on principal adds $1,935/yr, and five-year appreciation sums $82,857 alongside rental yield of 16.73%. Five-year ROI measures 236.73% and total cumulative return in cash totals $235,348.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $4,182/mo property income versus a $1,468/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1994
0.28 Acres 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 |
|---|---|---|
| 2024-08-23 | Listed for sale | $299,900 |
| 2009-04-09 | Listing removed | $134,950 |
| 2009-03-12 | Price change | $134,950 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-31 | $3111.24 | 3.31% | $256,643 | 10.00% |
| 2022-08-31 | $3011.63 | -0.07% | $233,312 | 10.00% |
| 2021-08-31 | $3013.79 | N/A | $212,102 | 10.00% |
Listed by: Patricia Meadows • Graceland Real Estate
Mls Name: WMLS
Mls Provider:
Mls ID: #225091
Disclaimer: The data relating to real estate for sale on this web site comes in part from the Internet Data exchange (IDX) program of the Waco Association of Realtors. IDX information is provided exclusively for consumers' 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 deemed reliable but not guaranteed. Copyright 2024 Waco Association of Realtors. All Rights Reserved. Last Updated On: 2024-08-31 00:28:34 PDT
