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 China Spring at 130 Spring Ln, China Spring, TX, 76633 earns $419/mo cash flow from $5,112/mo rent with a $3,230/mo payment. Total monthly income totals $5,112/mo, and annual cash flow totals $5,031/yr on $217,107 capital. ROI tracks 22.38% on current figures, and rental yield reads 9.3% at a $659,900 purchase. Equity gained on principal adds $4,258/yr, and 5% annual appreciation supports $182,318 over five years. Five-year ROI reaches 117.28% and total cumulative return in cash sums $254,618. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $5,112/mo property income instead of your personal income.
Single Family
Built in 1978
3.02 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 |
|---|---|---|
| 2025-02-12 | Price change | $659,900 |
| 2025-01-24 | Price change | $669,900 |
| 2024-12-12 | Listed for sale | $674,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $416,180 | -5.91% |
| 2023-02-13 | N/A | N/A | $442,310 | 47.56% |
| 2022-02-13 | $4514.66 | 2.94% | $299,750 | 10.00% |
Listed by: Tracy Bentley • Greater Waco Realty, LLC
Mls Name: WMLS
Mls Provider:
Mls ID: #227112
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 2025 Waco Association of Realtors. All Rights Reserved. Last Updated On: 2025-02-13 04:23:25 PST
