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 815 Chambers Creek Cir, Hewitt, TX, 76643 priced at $220,900 pairs $2,255/mo rent with $477/mo cash flow after a $1,081/mo payment. Total monthly income equals $2,255/mo, and annual cash flow comes to $5,724/yr on $73,228 invested. Return on cash invested is 27.73% in year one, and rental yield stands at 12.25% on a $220,900 basis. Equity gained on principal adds $1,425/yr, and 5% annual appreciation accumulates to $61,031 by year five. Five-year ROI measures 147.28% and total cumulative return in cash reaches $107,850. For financing, Ziffy Mortgage’s DSCR program evaluates $2,255/mo property income against a $1,081/mo payment instead of your W2s, 1099s, or Tax returns.
Condo
Built in 2004
7,457 sqft lot
$N/A/sqft
$160 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 |
|---|---|---|
| 2025-03-19 | Price change | $228,000 |
| 2024-08-24 | Listed for sale | $230,000 |
| 2018-10-02 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-09 | $4233.75 | -0.97% | $219,620 | -0.12% |
| 2023-10-09 | $4275.02 | -3.46% | $219,880 | 8.26% |
| 2022-10-09 | $4428.06 | 24.93% | $203,110 | 30.61% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
