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 Springtown at 125 Draper Dr, Springtown, TX, 76082 offers a 16.97% rental yield on a $202,500 purchase with $2,863/mo rent. Total monthly income registers $2,863/mo, and a $991/mo payment leaves $1,423/mo available for distribution. Annual cash flow reaches $17,077/yr on $67,129 to close, and return on cash invested stands at 45.35% in year one. Equity gained on principal adds $1,307/yr while 5% annual appreciation supports $55,947 over five years. Portfolio math shows five-year ROI at 240.52% and total cumulative return in cash at $161,461. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,863/mo property income against a $991/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Manufactured
Built in 2000
1.10 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 |
|---|---|---|
| 2024-08-09 | Price change | $202,500 |
| 2024-07-04 | Listed for sale | $205,000 |
| 2024-06-26 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $2948.51 | 9.99% | $181,790 | 26.26% |
| 2022-08-14 | $2680.61 | -1.81% | $143,980 | N/A |
| 2021-08-14 | $2730.16 | 13.94% | $143,980 | 21.03% |
Listed by: Anthony Galindo • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #20641344
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.
