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 812 W Warren St, Hewitt, TX, 76643 priced at $215,000 converts $2,084/mo rent into $555/mo cash flow after a $1,052/mo obligation. Total monthly income equals $2,084/mo, and annual cash flow totals $6,665/yr on $71,273 invested. Return on cash invested prints 29.26% in year one, and rental yield reads 11.63% against a $215,000 entry. Equity gained on principal adds $1,387/yr, while 5% annual appreciation compiles into $59,401 by year five. Five-year ROI reaches 154.23% and total cumulative return in cash sums $109,921. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,084/mo property income covering a $1,052/mo payment, not borrower’s personal income.
Single Family
Built in 1977
0.26 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 |
|---|---|---|
| 2025-05-30 | Listed for sale | $215,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-30 | $2878.98 | 13.80% | $226,306 | 10.00% |
| 2023-05-30 | $2529.75 | -19.19% | $205,733 | 10.00% |
| 2022-05-30 | $3130.30 | -25.49% | $187,030 | 1.46% |
Listed by: Katie Miller • Real Broker, LLC
Mls Name: NTREIS
Mls ID: #20951365
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.
