Trinity Plan, Bull Hide Estates, Hewitt, TX, 76643 | 6.13% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Trinity Plan, Bull Hide Estates, Hewitt, TX, 76643 | 6.13% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2377 sft

1400 Red Rock Rd, Hewitt, TX, 76643

4 Bed
3 Bath
2513 sft

1353 Tahonta Dr, Hewitt, TX, 76643

4 Bed
3 Bath
2294 sft

1404 Tahonta Dr, Hewitt, TX, 76643

4 Bed
2 Bath
2087 sft

Gruene Plan, Bull Hide Estates, Hewitt, TX, 76643

Nearby investment properties with comparable prices

4 Bed
3 Bath
2513 sft

1353 Tahonta Dr, Hewitt, TX, 76643

4 Bed
3 Bath
2742 sft

5815 Mackey Ranch Rd, Eddy, TX, 76524

4 Bed
3 Bath
2528 sft

1337 Tahonta Dr, Hewitt, TX, 76643

3 Bed
2 Bath
1620 sft

2570 N Old Bruceville Rd, Bruceville Eddy, TX, 76630

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 Trinity Plan, Bull Hide Estates, Hewitt, TX, 76643 offers $2,759/mo rent that, after a $2,643/mo payment. Total monthly income is $2,759/mo. Return on cash invested measures 12.76% in year one, and rental yield stands at 6.13% at a $539,900 entry. Equity gained on principal adds $3,484/yr while 5% annual appreciation compounds into $149,164 by year five. Five-year ROI records 65.71% and total cumulative return in cash reaches $116,719. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,759/mo property income versus a $2,643/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Trinity plan by RDH dazzles. Years of refinement have resulted in an efficient floorplan that sacrifices nothing and provides endless choices for customization. Key features include a large, open layout for the kitchen, dining, and living areas. The home includes extensive custom cabinetry in the kitchen with large island, oversized dining space, and covered outdoor patio. A large utility room brings functionality while the second guest bathroom with separate vanity and tub/shower areas offers flexibility for families. The luxe master bathroom includes a large, frameless glass shower, freestanding tub, and spacious master closet. 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