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 1589 Culpepper Ln, China Spring, TX, 76633 uses $211,777 cash to close to unlock $5,426/yr annual cash flow and $452/mo monthly cash flow. Total monthly income runs $5,030/mo, and a $3,151/mo payment keeps the spread at $452/mo. Purchase price stands at $643,700, and rental yield measures 9.38% with $5,030/mo rent. Return on cash invested shows 22.62% in year one, and 5% annual appreciation builds toward $177,842 over five years. Five-year ROI reaches 118.59% and total cumulative return in cash records $251,152. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $5,030/mo property income covering a $3,151/mo payment rather than investor’s personal income.
Single Family
Built in 2021
2 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 |
|---|---|---|
| 2025-07-15 | Listing removed | $3,900 |
| 2025-06-21 | Price change | $3,900 |
| 2025-06-11 | Listed for rent | $4,200 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-09 | $7874.53 | 10.06% | $644,460 | 9.41% |
| 2023-10-09 | $7154.54 | -35.86% | $589,030 | -4.45% |
| 2022-10-09 | $11155.02 | 1947.54% | $616,470 | 1982.67% |
Listed by: N/A • N/A
Mls Name: Zillow Rentals
Mls ID: #N/A
