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% |
Total monthly income runs $2,640/mo, and a $4,405/mo payment. Purchase price stands at $899,900, and rental yield measures 3.52% with $2,640/mo rent. Return on cash invested shows 4.7% in year one, and 5% annual appreciation builds toward $248,626 over five years. Five-year ROI reaches 22.52% and total cumulative return in cash records $66,664. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,640/mo property income covering a $4,405/mo payment rather than investor’s personal income.
Single Family
Built in 2019
5 Acres lot
$N/A/sqft
$360 annually HOA
Neighborhood data shown for ZIP Code: 76690, Walnut Springs, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 720 (100%) |
| Owner Occupied HU | 451 (62.6%) |
| Renter Occupied HU | 116 (16.1%) |
| Vacant Housing Units | 153 (21.2%) |
| Median Home Value | $237,121 |
| Average Home Value | $330,477 |
Residential
500
Single Family
500
Multi-Family
0
Businesses
28
Date | Event | Price |
|---|---|---|
| 2025-07-01 | Listed for sale | $899,900 |
| 2024-06-05 | Sold | N/A |
| 2024-05-06 | Contingent | $750,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-02 | $4594.28 | -19.08% | $567,161 | 22.70% |
| 2023-07-02 | $5677.86 | -6.62% | $462,248 | 6.45% |
| 2022-07-02 | $6080.10 | -5.31% | $434,225 | 2.60% |
Listed by: Jeanenne Kienle • Skyward Realty Group LLC
Mls Name: NTREIS
Mls ID: #20984903
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.
