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 Adkins at 839 Shady Grove, Adkins, TX, 78101 priced at $599,000 converts $2,644/mo rent into after a $2,932/mo obligation. Total monthly income equals $2,644/mo. Return on cash invested prints 10.22% in year one, and rental yield reads 5.3% against a $599,000 entry. Equity gained on principal adds $3,865/yr, while 5% annual appreciation compiles into $165,493 by year five. Five-year ROI reaches 52.09% and total cumulative return in cash sums $102,658. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,644/mo property income covering a $2,932/mo payment, not borrower’s personal income.
Single Family
Built in 2021
1.27 Acres 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Alice Bruni • BK Properties, LLC
Mls Name: LERA MLS
Mls ID: #1925132
