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 4111 Reynaldo Dr, Spring, TX, 77373 priced at $197,000 converts $1,540/mo rent into $129/mo cash flow after a $964/mo obligation. Total monthly income equals $1,540/mo, and annual cash flow totals $1,552/yr on $65,306 invested. Return on cash invested prints 22.29% in year one, and rental yield reads 9.38% against a $197,000 entry. Equity gained on principal adds $1,271/yr, while 5% annual appreciation compiles into $54,427 by year five. Five-year ROI reaches 116.91% and total cumulative return in cash sums $76,346. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,540/mo property income covering a $964/mo payment, not borrower’s personal income.
Single Family
Built in 1978
8,004 sqft lot
$N/A/sqft
$120 annually HOA
Neighborhood data shown for ZIP Code: 77373, Spring, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 26,265 (100%) |
| Owner Occupied HU | 18,365 (69.9%) |
| Renter Occupied HU | 6,633 (25.3%) |
| Vacant Housing Units | 1,267 ( 4.8%) |
| Median Home Value | $258,193 |
| Average Home Value | $296,393 |
Residential
25,827
Single Family
23,355
Multi-Family
2,472
Businesses
998
Date | Event | Price |
|---|---|---|
| 2025-03-12 | Listed for sale | $197,000 |
| 2025-03-01 | Listing removed | $1,650 |
| 2025-02-21 | Listed for rent | $1,650 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-12 | $1404.43 | -0.85% | $165,156 | -13.26% |
| 2023-03-12 | $1416.54 | 18.45% | $190,409 | 9.84% |
| 2022-03-12 | $1195.91 | N/A | $173,348 | 30.96% |
Listed by: Melissa Franklin • RE/MAX Integrity
Mls Name: HAR
Mls Provider:
Mls ID: #25629553
Disclaimer: Copyright 2025, Houston REALTORS Information Service, Inc. The information provided is 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 is deemed reliable but not guaranteed.
