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% |
Investment property for sale in Adkins at 831 Barnacle Ct, Adkins, TX, 78101 earns $190/mo cash flow from $2,160/mo rent with a $1,356/mo payment. Total monthly income totals $2,160/mo, and annual cash flow totals $2,280/yr on $91,822 capital. ROI tracks 22.39% on current figures, and rental yield reads 9.36% at a $276,990 purchase. Equity gained on principal adds $1,787/yr, and 5% annual appreciation supports $76,527 over five years. Five-year ROI reaches 117.37% and total cumulative return in cash sums $107,772. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,160/mo property income instead of your personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78101, Adkins, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,644 (100%) |
| Owner Occupied HU | 3,045 (83.6%) |
| Renter Occupied HU | 422 (11.6%) |
| Vacant Housing Units | 177 ( 4.9%) |
| Median Home Value | $356,512 |
| Average Home Value | $385,346 |
Residential
3,496
Single Family
3,496
Multi-Family
0
Businesses
207
Date | Event | Price |
|---|---|---|
| 2025-01-24 | Listed for sale | $276,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • Starlight
Mls Name: Starlight Homes
Mls Provider:
Mls ID: #N/A
