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 Hewitt at 803 Chambers Creek Cir, Hewitt, TX, 76643 generates $2,302/mo in rent and, after a $1,101/mo payment, leaves $461/mo in cash flow. Total monthly income is $2,302/mo, and annual cash flow is $5,527/yr on $74,588 invested. Return on cash invested sits at 27.32% in year one, and rental yield is 12.28% on a $225,000 entry. Equity gained on principal adds $1,452/yr, while 5% annual appreciation builds toward $62,163 over five years. Five-year ROI reaches 145.23% and total cumulative return in cash sums $108,321. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,302/mo property income rather than buyer’s personal income.
Multi Family
Built in 2004
7,405 sqft lot
$N/A/sqft
$200 monthly 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 |
|---|---|---|
| 2025-05-02 | Listed for sale | $225,000 |
| 2024-09-12 | Listing removed | $1,650 |
| 2024-09-04 | Listed for rent | $1,650 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-02 | $4233.75 | -0.97% | $219,620 | -0.12% |
| 2023-05-02 | $4275.02 | -3.46% | $219,880 | 8.26% |
| 2022-05-02 | $4428.06 | 24.93% | $203,110 | 30.61% |
Listed by: Daniel Grant • Texas Ally Real Estate Group
Mls Name: NTREIS
Mls ID: #20923290
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.
