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 1084 Justin Dr, Springtown, TX, 76082 generates $3,838/mo in rent and, after a $2,521/mo payment, leaves $175/mo in cash flow. Total monthly income is $3,838/mo, and annual cash flow is $2,105/yr on $169,435 invested. Return on cash invested sits at 21.3% in year one, and rental yield is 8.94% on a $515,000 entry. Equity gained on principal adds $3,323/yr, while 5% annual appreciation builds toward $142,285 over five years. Five-year ROI reaches 111.51% and total cumulative return in cash sums $188,929. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,838/mo property income rather than buyer’s personal income.
Single Family
Built in 2022
2.43 Acres lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-07-15 | Listed for sale | $515,000 |
| 2025-07-07 | Listing removed | $515,000 |
| 2025-07-02 | Price change | $515,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-15 | $7515.10 | 0.56% | $461,320 | N/A |
| 2023-07-15 | $7473.24 | 380.20% | $461,320 | 451.88% |
| 2022-07-15 | $1556.29 | N/A | $83,590 | N/A |
Listed by: Stacie Wallis • HARBCO Realty
Mls Name: NTREIS
Mls ID: #21000514
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.
