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 12599 China Spring Rd, China Spring, TX, 76633 priced at $874,900 converts $4,942/mo rent into after a $4,282/mo obligation. Total monthly income equals $4,942/mo. Return on cash invested prints 14.73% in year one, and rental yield reads 6.78% against a $874,900 entry. Equity gained on principal adds $5,646/yr, while 5% annual appreciation compiles into $241,719 by year five. Five-year ROI reaches 76.23% and total cumulative return in cash sums $219,435. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,942/mo property income covering a $4,282/mo payment, not borrower’s personal income.
Single Family
Built in 1975
9.97 Acres lot
$N/A/sqft
No 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 |
|---|---|---|
| 2024-06-18 | Price change | $874,900 |
| 2024-04-24 | Price change | $899,900 |
| 2023-08-15 | Price change | $980,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-16 | $7307.22 | -19.54% | $600,030 | 5.27% |
| 2022-08-16 | $9082.16 | 5.95% | $570,001 | 10.00% |
| 2021-08-16 | $8572.18 | N/A | $518,183 | 10.00% |
Listed by: Pam Hanson • Coldwell Banker Apex, REALTORS
Mls Name: WMLS
Mls Provider:
Mls ID: #222422
Disclaimer: The data relating to real estate for sale on this web site comes in part from the Internet Data exchange (IDX) program of the Waco Association of Realtors. IDX information is provided exclusively for consumers' 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 deemed reliable but not guaranteed. Copyright 2024 Waco Association of Realtors. All Rights Reserved. Last Updated On: 2024-08-16 01:24:48 PDT
