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 Spring at 3018 Silverwood Park Ln, Spring, TX, 77386 generates $3,337/mo in rent and, after a $1,884/mo payment, leaves $600/mo in cash flow. Total monthly income is $3,337/mo, and annual cash flow is $7,195/yr on $127,628 invested. Return on cash invested sits at 25.55% in year one, and rental yield is 10.4% on a $385,000 entry. Equity gained on principal adds $2,484/yr, while 5% annual appreciation builds toward $106,368 over five years. Five-year ROI reaches 134.29% and total cumulative return in cash sums $171,394. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,337/mo property income rather than buyer’s personal income.
Single Family
Built in 2006
7,862 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77386, Spring, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 24,626 (100%) |
| Owner Occupied HU | 18,540 (75.3%) |
| Renter Occupied HU | 4,987 (20.3%) |
| Vacant Housing Units | 1,099 ( 4.5%) |
| Median Home Value | $383,165 |
| Average Home Value | $437,179 |
Residential
24,337
Single Family
22,086
Multi-Family
2,251
Businesses
851
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Kayla Sargent • All City Real Estate
Mls Name: HAR
Mls ID: #84048937
