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 813 Chambers Creek Cir, Hewitt, TX, 76643 priced at $225,000 pairs $1,536/mo rent with after a $1,101/mo payment. Total monthly income equals $1,536/mo. Return on cash invested is 15.02% in year one, and rental yield stands at 8.19% on a $225,000 basis. Equity gained on principal adds $1,452/yr, and 5% annual appreciation accumulates to $62,163 by year five. Five-year ROI measures 79.22% and total cumulative return in cash reaches $59,085. For financing, Ziffy Mortgage’s DSCR program evaluates $1,536/mo property income against a $1,101/mo payment instead of your W2s, 1099s, or Tax returns.
Condo
Built in 2004
7,457 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 |
|---|---|---|
| 2024-10-21 | Price change | $225,000 |
| 2024-09-07 | Listed for sale | $230,000 |
| 2022-06-06 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $4219.86 | -1.29% | $218,900 | -0.45% |
| 2023-02-13 | $4275.02 | 72.65% | $219,880 | 42.89% |
| 2022-02-13 | $2476.09 | -2.92% | $153,876 | 10.00% |
Listed by: Matthew Malavanti • Re/Max Centex, REALTORS
Mls Name: WMLS
Mls Provider:
Mls ID: #225374
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 2025 Waco Association of Realtors. All Rights Reserved. Last Updated On: 2025-02-13 04:53:25 PST
