Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
No similar rental properties found nearby.
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 Walnut Springs at 5048 Highway 144, Walnut Springs, TX, 76690 generates $10,466/mo in rent and, after a $4,038/mo payment, leaves $4,599/mo in cash flow. Total monthly income is $10,466/mo, and annual cash flow is $55,191/yr on $271,425 invested. Return on cash invested sits at 40.39% in year one, and rental yield is 15.22% on a $825,000 entry. Equity gained on principal adds $5,324/yr, while 5% annual appreciation builds toward $227,932 over five years. Five-year ROI reaches 213.88% and total cumulative return in cash sums $580,533. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $10,466/mo property income rather than buyer’s personal income.
Single Family
Built in 2000
13 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76690, Walnut Springs, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 720 (100%) |
| Owner Occupied HU | 451 (62.6%) |
| Renter Occupied HU | 116 (16.1%) |
| Vacant Housing Units | 153 (21.2%) |
| Median Home Value | $237,121 |
| Average Home Value | $330,477 |
Residential
500
Single Family
500
Multi-Family
0
Businesses
28
Date | Event | Price |
|---|---|---|
| 2024-07-18 | Price change | $825,000 |
| 2023-09-23 | Listed for sale | $1,000,000 |
| 2019-11-26 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
No similar rental properties found nearby.
Listed by: Jonathan Cook • Keller Williams Lonestar DFW
Mls Name: NTREIS
Mls ID: #20435976
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.
