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 Hewitt at 925 Vail Highlands, Hewitt, TX, 76643 priced at $285,000 converts $2,204/mo rent into $177/mo cash flow after a $1,395/mo obligation. Total monthly income equals $2,204/mo, and annual cash flow totals $2,127/yr on $94,478 invested. Return on cash invested prints 22.16% in year one, and rental yield reads 9.28% against a $285,000 entry. Equity gained on principal adds $1,839/yr, while 5% annual appreciation compiles into $78,740 by year five. Five-year ROI reaches 116.16% and total cumulative return in cash sums $109,746. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,204/mo property income covering a $1,395/mo payment, not borrower’s personal income.
Single Family
Built in 1983
10,236 sqft 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 |
|---|---|---|
| 2025-04-10 | Listed for sale | $285,000 |
| 2023-12-29 | Sold | N/A |
| 2023-12-04 | Pending sale | $270,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-10 | $4094.47 | 63.11% | $290,900 | 40.81% |
| 2023-04-10 | $2510.21 | -19.29% | $206,584 | 10.00% |
| 2022-04-10 | $3110.33 | -2.85% | $187,804 | 10.00% |
Listed by: Aaron Majewski • Magnolia Realty
Mls Name: NTREIS
Mls ID: #20898612
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.
