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 Walnut Springs at 1348 County Road 2013, Walnut Springs, TX, 76690 generates $2,125/mo in rent, after a $2,687/mo payment. Total monthly income is $2,125/mo. Return on cash invested sits at 8.24% in year one, and rental yield is 4.64% on a $549,000 entry. Equity gained on principal adds $3,543/yr, while 5% annual appreciation builds toward $151,679 over five years. Five-year ROI reaches 41.47% and total cumulative return in cash sums $74,912. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,125/mo property income rather than buyer’s personal income.
Single Family
Built in 1999
11.22 Acres lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-08-23 | Listed for sale | $549,000 |
| 2025-03-30 | Listing removed | $479,000 |
| 2025-01-08 | Price change | $479,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-24 | $4020.53 | 619.88% | $295,330 | 5.25% |
| 2023-08-24 | $558.50 | -47.71% | $280,610 | 7.02% |
| 2022-08-24 | $1068.02 | -1.07% | $262,210 | 34.39% |
Listed by: Danielle Ivery • The Vibe Brokerage, LLC
Mls Name: NTREIS
Mls ID: #21040481
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.
