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 Springtown at 1054 Monaco Ct, Springtown, TX, 76082 generates $5,302/mo in rent and, after a $2,614/mo payment, leaves $1,446/mo in cash flow. Total monthly income is $5,302/mo, and annual cash flow is $17,352/yr on $175,686 invested. Return on cash invested sits at 29.94% in year one, and rental yield is 11.91% on a $534,000 entry. Equity gained on principal adds $3,446/yr, while 5% annual appreciation builds toward $147,534 over five years. Five-year ROI reaches 157.94% and total cumulative return in cash sums $277,478. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $5,302/mo property income rather than buyer’s personal income.
Single Family
Built in 2024
1 Acres lot
$N/A/sqft
$700 annually HOA
Neighborhood data shown for ZIP Code: 76082, Springtown, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,102 (100%) |
| Owner Occupied HU | 7,143 (78.5%) |
| Renter Occupied HU | 1,423 (15.6%) |
| Vacant Housing Units | 536 ( 5.9%) |
| Median Home Value | $347,703 |
| Average Home Value | $447,119 |
Residential
9,245
Single Family
9,186
Multi-Family
59
Businesses
598
Date | Event | Price |
|---|---|---|
| 2024-07-08 | Listed for sale | $534,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Cassandra Hughes • Engel & Volkers Fort Worth
Mls Name: NTREIS
Mls ID: #20668041
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
