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 117 Sunny Dale Ct, Springtown, TX, 76082 priced at $298,000 converts $2,280/mo rent into $160/mo cash flow after a $1,459/mo obligation. Total monthly income equals $2,280/mo, and annual cash flow totals $1,925/yr on $98,787 invested. Return on cash invested prints 21.86% in year one, and rental yield reads 9.18% against a $298,000 entry. Equity gained on principal adds $1,923/yr, while 5% annual appreciation compiles into $82,332 by year five. Five-year ROI reaches 114.52% and total cumulative return in cash sums $113,132. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,280/mo property income covering a $1,459/mo payment, not borrower’s personal income.
Manufactured
Built in 2001
1.06 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 |
|---|---|---|
| 2024-10-14 | Price change | $298,000 |
| 2024-10-01 | Price change | $310,000 |
| 2024-09-30 | Listed for sale | $320,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $1761.48 | -20.34% | $243,300 | 21.33% |
| 2022-10-23 | $2211.35 | 2.25% | $200,530 | N/A |
| 2021-10-23 | $2162.68 | 3.86% | $200,530 | 35.29% |
Listed by: Dana Bryant • The Bryants Co, Springtown
Mls Name: NTREIS
Mls ID: #20732944
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.
