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 145 6th St, Walnut Springs, TX, 76690 priced at $159,000 pairs $1,357/mo rent with $227/mo cash flow after a $778/mo payment. Total monthly income equals $1,357/mo, and annual cash flow comes to $2,719/yr on $52,709 invested. Return on cash invested is 25.07% in year one, and rental yield stands at 10.24% on a $159,000 basis. Equity gained on principal adds $1,026/yr, and 5% annual appreciation accumulates to $43,929 by year five. Five-year ROI measures 131.75% and total cumulative return in cash reaches $69,444. For financing, Ziffy Mortgage’s DSCR program evaluates $1,357/mo property income against a $778/mo payment instead of your W2s, 1099s, or Tax returns.
Manufactured
Built in 1997
0.26 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 |
|---|---|---|
| 2025-04-17 | Listed for sale | $159,000 |
| 2023-12-16 | Listing removed | N/A |
| 2023-11-30 | Price change | $159,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-04-17 | $482.82 | 17.49% | $103,893 | 27.19% |
| 2022-04-17 | $410.95 | -10.55% | $81,684 | 58.55% |
| 2021-04-17 | $459.44 | 0.08% | $51,520 | 0.98% |
Listed by: Alicia Trotter • Keller Williams Realty, Waco
Mls Name: NTREIS
Mls ID: #20906935
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.
