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 Springtown at 644 Gilliland Rd, Springtown, TX, 76082 with 5% annual appreciation on a $289,000 basis while $3,838/mo rent supports operations. Total monthly income totals $3,838/mo and a $1,415/mo payment preserves $1,765/mo for cash returns. Annual cash flow comes to $21,181/yr on $95,804 deployed, and return on cash invested reaches 42.02% in year one. Equity gained on principal adds $1,865/yr, and five-year appreciation sums $79,845 alongside rental yield of 15.94%. Five-year ROI measures 222.72% and total cumulative return in cash totals $213,374.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,838/mo property income versus a $1,415/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Manufactured
Built in 1997
2.68 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 |
|---|---|---|
| 2024-10-06 | Listed for sale | $289,000 |
| 2024-04-09 | Listing removed | N/A |
| 2023-10-20 | Price change | $388,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2022-10-22 | $5004.35 | -0.93% | $280,660 | N/A |
| 2021-10-22 | $5051.41 | 44.87% | $280,660 | 55.80% |
| 2020-10-22 | $3486.75 | 0.32% | $180,140 | N/A |
Listed by: John Prell • Creekview Realty
Mls Name: NTREIS
Mls ID: #20741011
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.
