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 825 Forward Pass Dr, Hewitt, TX, 76643 priced at $463,750 pairs $2,437/mo rent with after a $2,270/mo payment. Total monthly income equals $2,437/mo. Return on cash invested is 13.19% in year one, and rental yield stands at 6.31% on a $463,750 basis. Equity gained on principal adds $2,993/yr, and 5% annual appreciation accumulates to $128,126 by year five. Five-year ROI measures 68.04% and total cumulative return in cash reaches $104,607. For financing, Ziffy Mortgage’s DSCR program evaluates $2,437/mo property income against a $2,270/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
10,432 sqft 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Kam Parker • Properties Plus
Mls Name: NTREIS
Mls ID: #21122828
