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 846 Barnacle Court, Adkins, TX, 78101 priced at $261,990 pairs $2,030/mo rent with $101/mo cash flow after a $1,282/mo payment. Total monthly income equals $2,030/mo, and annual cash flow comes to $1,207/yr on $86,850 invested. Return on cash invested is 21.3% in year one, and rental yield stands at 9.3% on a $261,990 basis. Equity gained on principal adds $1,691/yr, and 5% annual appreciation accumulates to $72,383 by year five. Five-year ROI measures 111.86% and total cumulative return in cash reaches $97,146. For financing, Ziffy Mortgage’s DSCR program evaluates $2,030/mo property income against a $1,282/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2024
5,227 sqft lot
$N/A/sqft
$800 annually 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 |
|---|---|---|
| 2025-02-07 | Price change | $259,990 |
| 2025-01-16 | Listed for sale | $261,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Cesar Amezcua • CA & Company, REALTORS
Mls Name: SABOR
Mls Provider:
Mls ID: #1837093
Disclaimer: IDX information is provided exclusively for 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 is deemed reliable but not guaranteed.
