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 870 Barnacle Court, Adkins, TX, 78101 earns $327/mo cash flow from $2,276/mo rent with a $1,307/mo payment. Total monthly income totals $2,276/mo, and annual cash flow totals $3,926/yr on $88,507 capital. ROI tracks 24.34% on current figures, and rental yield reads 10.23% at a $266,990 purchase. Equity gained on principal adds $1,723/yr, and 5% annual appreciation supports $73,764 over five years. Five-year ROI reaches 128.13% and total cumulative return in cash sums $113,404. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,276/mo property income instead of your personal income.
Single Family
Built in 2024
5,227 sqft lot
$N/A/sqft
$600 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 | $264,990 |
| 2025-02-04 | Price change | $265,990 |
| 2025-01-24 | Listed for sale | $266,990 |
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: #1837080
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.
