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 930 Vail Highlands, Hewitt, TX, 76643 generates $2,306/mo in rent and, after a $1,405/mo payment, leaves $265/mo in cash flow. Total monthly income is $2,306/mo, and annual cash flow is $3,178/yr on $95,141 invested. Return on cash invested sits at 23.25% in year one, and rental yield is 9.64% on a $287,000 entry. Equity gained on principal adds $1,852/yr, while 5% annual appreciation builds toward $79,293 over five years. Five-year ROI reaches 121.97% and total cumulative return in cash sums $116,038. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,306/mo property income rather than buyer’s personal income.
Single Family
Built in 1983
10,018 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 |
|---|---|---|
| 2025-07-26 | Listed for sale | $287,000 |
| 2024-01-26 | Sold | N/A |
| 2024-01-10 | Pending sale | $255,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-26 | $3988.51 | -24.17% | $278,890 | 3.09% |
| 2023-07-26 | $5259.78 | -0.57% | $270,530 | 11.49% |
| 2022-07-26 | $5290.09 | 35.33% | $242,650 | 41.48% |
Listed by: Katie Whitehouse • Julie Siddons REALTORS, LLC
Mls Name: NTREIS
Mls ID: #21013540
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.
