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 China Spring at 7120 Guadalupe Rd, China Spring, TX, 76633 generates $2,047/mo in rent and, after a $1,216/mo payment, leaves $155/mo in cash flow. Total monthly income is $2,047/mo, and annual cash flow is $1,861/yr on $82,378 invested. Return on cash invested sits at 22.17% in year one, and rental yield is 9.88% on a $248,500 entry. Equity gained on principal adds $1,604/yr, while 5% annual appreciation builds toward $68,656 over five years. Five-year ROI reaches 116.89% and total cumulative return in cash sums $96,295. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,047/mo property income rather than buyer’s personal income.
Single Family
Built in 2023
8,942 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76633, China Spring, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,597 (100%) |
| Owner Occupied HU | 2,158 (83.1%) |
| Renter Occupied HU | 328 (12.6%) |
| Vacant Housing Units | 111 ( 4.3%) |
| Median Home Value | $377,951 |
| Average Home Value | $449,516 |
Residential
2,249
Single Family
2,249
Multi-Family
0
Businesses
139
Date | Event | Price |
|---|---|---|
| 2025-09-06 | Listing removed | $249,999 |
| 2025-08-13 | Listed for sale | $249,999 |
| 2023-01-24 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-14 | $5625.50 | 46.60% | $252,800 | 47.22% |
| 2023-10-14 | $3837.42 | N/A | $171,720 | N/A |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
