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% |
Investment property for sale in Walnut Springs at 112 Park Ave, Walnut Springs, TX, 76690 offers a 17.92% rental yield on a $255,000 purchase with $3,808/mo rent. Total monthly income registers $3,808/mo, and a $1,248/mo payment leaves $1,995/mo available for distribution. Annual cash flow reaches $23,937/yr on $84,533 to close, and return on cash invested stands at 48.23% in year one. Equity gained on principal adds $1,645/yr while 5% annual appreciation supports $70,452 over five years. Portfolio math shows five-year ROI at 255.9% and total cumulative return in cash at $216,320. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,808/mo property income against a $1,248/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2023
6,534 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76690, Walnut Springs, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 720 (100%) |
| Owner Occupied HU | 451 (62.6%) |
| Renter Occupied HU | 116 (16.1%) |
| Vacant Housing Units | 153 (21.2%) |
| Median Home Value | $237,121 |
| Average Home Value | $330,477 |
Residential
500
Single Family
500
Multi-Family
0
Businesses
28
Date | Event | Price |
|---|---|---|
| 2024-07-23 | Price change | $255,000 |
| 2024-07-17 | Price change | $260,000 |
| 2024-05-07 | Price change | $265,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-16 | $551.18 | 506.76% | $29,164 | 44.99% |
| 2022-08-16 | $90.84 | 5.66% | $20,115 | 117.11% |
| 2021-08-16 | $85.97 | 3.32% | $9,265 | 5.70% |
Listed by: Clint Crawford • AMC Realty
Mls Name: NTREIS
Mls ID: #20568269
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.
