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 4515 Adonis Dr, Spring, TX, 77373 generates $1,777/mo in rent and, after a $962/mo payment, leaves $379/mo in cash flow. Total monthly income is $1,777/mo, and annual cash flow is $4,553/yr on $65,140 invested. Return on cash invested sits at 26.9% in year one, and rental yield is 10.85% on a $196,500 entry. Equity gained on principal adds $1,268/yr, while 5% annual appreciation builds toward $54,289 over five years. Five-year ROI reaches 141.57% and total cumulative return in cash sums $92,221. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,777/mo property income rather than buyer’s personal income.
Single Family
Built in 1981
6,599 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Samiara Prince • Real Broker, LLC
Mls Name: HAR
Mls ID: #98881352
