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 Hewitt at 908 Tahoe Trl, Hewitt, TX, 76643 offers a 8.97% rental yield on a $288,000 purchase with $2,154/mo rent. Total monthly income registers $2,154/mo, and a $1,410/mo payment leaves $50/mo available for distribution. Annual cash flow reaches $599/yr on $95,472 to close, and return on cash invested stands at 20.54% in year one. Equity gained on principal adds $1,858/yr while 5% annual appreciation supports $79,569 over five years. Portfolio math shows five-year ROI at 107.65% and total cumulative return in cash at $102,780. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,154/mo property income against a $1,410/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1983
0.30 Acres 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 |
|---|---|---|
| 2025-04-17 | Listed for sale | $288,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-17 | $5448.04 | 2.19% | $282,610 | 3.07% |
| 2023-04-17 | $5331.14 | -0.52% | $274,200 | 11.55% |
| 2022-04-17 | $5358.98 | 34.92% | $245,810 | 41.05% |
Listed by: Amanda LaRue • Keller Williams Realty, Waco
Mls Name: NTREIS
Mls ID: #20907853
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.
