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 China Spring at 173 Cedar Ridge Dr, China Spring, TX, 76633 priced at $565,000 pairs $4,468/mo rent with $451/mo cash flow after a $2,765/mo payment. Total monthly income equals $4,468/mo, and annual cash flow comes to $5,407/yr on $185,885 invested. Return on cash invested is 22.97% in year one, and rental yield stands at 9.49% on a $565,000 basis. Equity gained on principal adds $3,646/yr, and 5% annual appreciation accumulates to $156,099 by year five. Five-year ROI measures 120.44% and total cumulative return in cash reaches $223,875. For financing, Ziffy Mortgage’s DSCR program evaluates $4,468/mo property income against a $2,765/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1987
1.01 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 |
|---|---|---|
| 2025-05-21 | Listed for sale | $565,000 |
| 2024-12-02 | Listing removed | $550,000 |
| 2024-08-09 | Listed for sale | $550,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-21 | $4566.83 | 14.97% | $409,948 | 10.00% |
| 2023-05-21 | $3972.18 | -22.85% | $372,680 | 10.00% |
| 2022-05-21 | $5148.90 | 3.33% | $338,800 | 10.00% |
Listed by: Katie Miller • Real Broker, LLC
Mls Name: NTREIS
Mls ID: #20944088
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.
