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 Springtown at 258 Odell Rd, Springtown, TX, 76082 priced at $538,000 pairs $3,323/mo rent with after a $2,633/mo payment. Total monthly income equals $3,323/mo. Return on cash invested is 16.48% in year one, and rental yield stands at 7.41% on a $538,000 basis. Equity gained on principal adds $3,472/yr, and 5% annual appreciation accumulates to $148,639 by year five. Five-year ROI measures 85.73% and total cumulative return in cash reaches $151,738. For financing, Ziffy Mortgage’s DSCR program evaluates $3,323/mo property income against a $2,633/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2021
1.28 Acres lot
$N/A/sqft
$300 annually HOA
Neighborhood data shown for ZIP Code: 76082, Springtown, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,102 (100%) |
| Owner Occupied HU | 7,143 (78.5%) |
| Renter Occupied HU | 1,423 (15.6%) |
| Vacant Housing Units | 536 ( 5.9%) |
| Median Home Value | $347,703 |
| Average Home Value | $447,119 |
Residential
9,245
Single Family
9,186
Multi-Family
59
Businesses
598
Date | Event | Price |
|---|---|---|
| 2025-04-11 | Listed for sale | $538,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-11 | $5982.76 | 12.62% | $529,370 | N/A |
| 2023-04-11 | $5312.56 | -13.44% | $529,370 | 43.09% |
| 2022-04-11 | $6137.29 | 581.98% | $369,950 | 639.90% |
Listed by: Lori Pinson • Weichert REALTORS, Team Realty
Mls Name: NTREIS
Mls ID: #20899913
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.
