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 Springtown at 531 Beene Creek Trl, Springtown, TX, 76082 priced at $499,000 converts $4,810/mo rent into $1,262/mo cash flow after a $2,442/mo obligation. Total monthly income equals $4,810/mo, and annual cash flow totals $15,143/yr on $165,419 invested. Return on cash invested prints 29.06% in year one, and rental yield reads 11.57% against a $499,000 entry. Equity gained on principal adds $3,220/yr, while 5% annual appreciation compiles into $137,865 by year five. Five-year ROI reaches 153.14% and total cumulative return in cash sums $253,314. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,810/mo property income covering a $2,442/mo payment, not borrower’s personal income.
Single Family
Built in N/A
5 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76082, Springtown, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,102 (100%) |
| Owner Occupied HU | 7,143 (78.5%) |
| Renter Occupied HU | 1,423 (15.6%) |
| Vacant Housing Units | 536 ( 5.9%) |
| Median Home Value | $347,703 |
| Average Home Value | $447,119 |
Residential
9,245
Single Family
9,186
Multi-Family
59
Businesses
598
Date | Event | Price |
|---|---|---|
| 2024-10-05 | Listed for sale | $499,000 |
| 2024-09-30 | Contingent | $499,000 |
| 2024-08-21 | Listed for sale | $499,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2021-10-22 | $7606.21 | 4.02% | $453,600 | 19.49% |
| 2020-10-22 | $7311.91 | 1.23% | $379,610 | N/A |
| 2019-10-22 | $7223.30 | 3.64% | $379,610 | 12.00% |
Listed by: Dana Forehand • Weichert REALTORS, Team Realty
Mls Name: NTREIS
Mls ID: #20668162
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.
