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 Spring at 10518 Day Trail Ln, Spring, TX, 77379 generates $2,537/mo in rent and, after a $1,297/mo payment, leaves $653/mo in cash flow. Total monthly income is $2,537/mo, and annual cash flow is $7,834/yr on $87,814 invested. Return on cash invested sits at 28.83% in year one, and rental yield is 11.49% on a $264,900 entry. Equity gained on principal adds $1,709/yr, while 5% annual appreciation builds toward $73,187 over five years. Five-year ROI reaches 151.9% and total cumulative return in cash sums $133,388. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,537/mo property income rather than buyer’s personal income.
Townhouse
Built in 2007
2,461 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77379, Spring, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 33,204 (100%) |
| Owner Occupied HU | 22,558 (67.9%) |
| Renter Occupied HU | 8,869 (26.7%) |
| Vacant Housing Units | 1,777 ( 5.4%) |
| Median Home Value | $356,303 |
| Average Home Value | $400,335 |
Residential
31,197
Single Family
25,921
Multi-Family
5,276
Businesses
1,837
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Daniella Castillo • Keller Williams Realty Professionals
Mls Name: HAR
Mls ID: #69320729
