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 Luna Plan, The Wilder, Adkins, TX, 78101 with 5% annual appreciation on a $291,990 basis while $2,515/mo rent supports operations. Total monthly income totals $2,515/mo and a $1,429/mo payment preserves $439/mo for cash returns. Annual cash flow comes to $5,265/yr on $96,795 deployed, and return on cash invested reaches 25.35% in year one. Equity gained on principal adds $1,884/yr, and five-year appreciation sums $80,671 alongside rental yield of 10.34%. Five-year ROI measures 133.21% and total cumulative return in cash totals $128,945.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,515/mo property income versus a $1,429/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-03-01 | Price change | $291,990 |
| 2025-02-01 | Price change | $296,990 |
| 2024-12-31 | Price change | $291,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • Starlight
Mls Name: Starlight Homes
Mls Provider:
Mls ID: #N/A
