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 China Spring at 1195 Autumn Oaks Cir, China Spring, TX, 76633 generates $4,538/mo in rent and, after a $2,838/mo payment, leaves $378/mo in cash flow. Total monthly income is $4,538/mo, and annual cash flow is $4,534/yr on $190,787 invested. Return on cash invested sits at 22.44% in year one, and rental yield is 9.39% on a $579,900 entry. Equity gained on principal adds $3,742/yr, while 5% annual appreciation builds toward $160,216 over five years. Five-year ROI reaches 117.66% and total cumulative return in cash sums $224,473. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,538/mo property income rather than buyer’s personal income.
Single Family
Built in 2011
0.78 Acres lot
$N/A/sqft
$441 annually HOA
Neighborhood data shown for ZIP Code: 76633, China Spring, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,597 (100%) |
| Owner Occupied HU | 2,158 (83.1%) |
| Renter Occupied HU | 328 (12.6%) |
| Vacant Housing Units | 111 ( 4.3%) |
| Median Home Value | $377,951 |
| Average Home Value | $449,516 |
Residential
2,249
Single Family
2,249
Multi-Family
0
Businesses
139
Date | Event | Price |
|---|---|---|
| 2025-06-24 | Listed for sale | $579,900 |
| 2015-10-14 | Sold | N/A |
| 2015-08-18 | Listed for sale | $337,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-25 | $7145.80 | -26.13% | $591,650 | -9.49% |
| 2023-06-25 | $9673.06 | -1.19% | $653,720 | 20.84% |
| 2022-06-25 | $9789.21 | 29.72% | $540,990 | 31.94% |
Listed by: Anna Johnson • Camille Johnson
Mls Name: NTREIS
Mls ID: #20980098
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.
