Trinity Plan, Moonlight Park, Hewitt, TX, 76643 | 8.04% 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, Moonlight Park, Hewitt, TX, 76643 | 8.04% Rental Yield | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1890 sft

143 County Road 437, Eddy, TX, 76524

4 Bed
3 Bath
2294 sft

849 Agile St, Hewitt, TX, 76643

3 Bed
2 Bath
1517 sft

The 1514 Plan, The Village at Elm Creek, Troy, TX, 76579

3 Bed
2 Bath
1519 sft

The 1475 Plan, The Village at Elm Creek, Troy, TX, 76579

Nearby investment properties with comparable prices

5 Bed
3 Bath
2112 sft

7716 Soapstone Ct, Temple, TX, 76502

4 Bed
3 Bath
2394 sft

Aria 3 Car Plan, Rosenthal Estates, Lorena, TX, 76655

4 Bed
3 Bath
2414 sft

7936 Rock Crest Dr, Temple, TX, 76502

4 Bed
3 Bath
2239 sft

221 Lasso Loop, Lorena, TX, 76655

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

Total monthly income runs $3,402/mo, and a $2,486/mo payment. Purchase price stands at $507,900, and rental yield measures 8.04% with $3,402/mo rent. Return on cash invested shows 18.55% in year one, and 5% annual appreciation builds toward $140,323 over five years. Five-year ROI reaches 96.78% and total cumulative return in cash records $161,716. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,402/mo property income covering a $2,486/mo payment rather than investor’s personal income.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA

More details about the property

The Trinity plan by Russ Davis Homes 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