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 325 Tulum Ln, China Spring, TX, 76633 with 5% annual appreciation on a $330,000 basis while $2,849/mo rent supports operations. Total monthly income totals $2,849/mo and a $1,615/mo payment preserves $503/mo for cash returns. Annual cash flow comes to $6,030/yr on $109,395 deployed, and return on cash invested reaches 25.42% in year one. Equity gained on principal adds $2,129/yr, and five-year appreciation sums $91,173 alongside rental yield of 10.36%. Five-year ROI measures 133.63% and total cumulative return in cash totals $146,183.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,849/mo property income versus a $1,615/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1977
0.66 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 |
|---|---|---|
| 2025-02-07 | Price change | $330,000 |
| 2024-02-01 | Listing removed | N/A |
| 2024-01-22 | Listed for rent | $2,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $4141.76 | -13.41% | $281,700 | -12.85% |
| 2023-02-13 | $4782.96 | -7.16% | $323,240 | 13.54% |
| 2022-02-13 | $5151.64 | 60.64% | $284,700 | 63.40% |
Listed by: Natalie Mata • Bramlett Partners
Mls Name: WMLS
Mls Provider:
Mls ID: #228009
Disclaimer: The data relating to real estate for sale on this web site comes in part from the Internet Data exchange (IDX) program of the Waco Association of Realtors. IDX information is provided exclusively for consumers' 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 deemed reliable but not guaranteed. Copyright 2025 Waco Association of Realtors. All Rights Reserved. Last Updated On: 2025-02-13 04:23:25 PST
