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 Springtown at 2619 J E Woody Rd, Springtown, TX, 76082 listed at $750,000 pairs $7,523/mo rent with a $3,671/mo payment to leave $2,190/mo cash flow. Total monthly income runs $7,523/mo, and annual cash flow reaches $26,274/yr on $246,750 cash to close. Return on cash invested measures 30.71% in year one, and rental yield registers 12.04% at a $750,000 basis. Equity gained on principal adds $4,840/yr, and annual property appreciation at 5% supports $207,211 by year five. Five-year ROI tracks 161.94% and total cumulative return in cash totals $399,594. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $7,523/mo property income relative to a $3,671/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2018
1 Acres lot
$N/A/sqft
No 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 |
|---|---|---|
| 2024-08-29 | Price change | $750,000 |
| 2024-08-28 | Listed for sale | $765,000 |
| 2024-08-27 | Pending sale | $765,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-30 | $6842.11 | -11.67% | $666,070 | 44.74% |
| 2022-08-30 | $7745.98 | 2.35% | $460,170 | N/A |
| 2021-08-30 | $7568.48 | 10.66% | $460,170 | 24.52% |
Listed by: Heather Simonson • eXp Realty, LLC
Mls Name: NTREIS
Mls ID: #20700169
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.
