Richardson Plan, Moonlight Park, Hewitt, TX, 76643 | 7.94% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Richardson Plan, Moonlight Park, Hewitt, TX, 76643 | 7.94% Rental Yield | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
2058 sft

608 Willow Dr, Troy, TX, 76579

4 Bed
3 Bath
2438 sft

Oakwood Plan, Moonlight Park, Hewitt, TX, 76643

3 Bed
2 Bath
1856 sft

197 Woods Ln, Bruceville Eddy, TX, 76630

4 Bed
3 Bath
2742 sft

5815 Mackey Ranch Rd, Eddy, TX, 76524

Nearby investment properties with comparable prices

4 Bed
3 Bath
2438 sft

Oakwood Plan, Moonlight Park, Hewitt, TX, 76643

4 Bed
3 Bath
2708 sft

502 Oak Dr, Troy, TX, 76579

3 Bed
2 Bath
1359 sft

26 Key Wish Dr, Morgans Pt Resort, TX, 76513

3 Bed
2 Bath
2008 sft

5026 Lakeaire Cir, Temple, TX, 76502

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Rental property for sale in Hewitt at Richardson Plan, Moonlight Park, Hewitt, TX, 76643 priced at $527,400 pairs $3,488/mo rent with after a $2,581/mo payment. Total monthly income equals $3,488/mo. Return on cash invested is 18.25% in year one, and rental yield stands at 7.94% on a $527,400 basis. Equity gained on principal adds $3,403/yr, and 5% annual appreciation accumulates to $145,711 by year five. Five-year ROI measures 95.11% and total cumulative return in cash reaches $165,030. For financing, Ziffy Mortgage’s DSCR program evaluates $3,488/mo property income against a $2,581/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA

More details about the property

Come see why the Richardson plan by Russ Davis Homes is one of our most popular! Key features of this plan include four bedrooms, two full baths plus a third jack-and-jill bath, a dedicated office nook (or oversized pantry), a large rear patio, oversized utility with walk-thru from master closet, and spacious en-suite bath with freestanding tub, large shower, and more. You can expect luxury vinyl plank flooring in all the living spaces and master bedroom, custom wood cabinetry, tiled master bath with tiled shower, double pane windows, crown molding and full window trim in living spaces, granite countertops, stainless steel appliances, lavish light fixtures, and Delta plumbing fixtures with Diamond Seal Technology. Other standard features you can expect from Russ Davis Homes are an engineered foundation, 30 year roof shingle, full masonry exterior, OSB sheathing over the entire home, energy-efficient PEX plumbing, foam insulation in walls and roof deck, exterior accent lighting, sprinkler system, full landscaping, under-cabinet lighting, and more.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76643, Hewitt, TX area.

Housing Distribution

Housing Statistics

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