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 China Spring at 786 Eagle Canyon Dr, China Spring, TX, 76633 with 5% annual appreciation on a $495,000 basis while $3,959/mo rent supports operations. Total monthly income totals $3,959/mo and a $2,423/mo payment preserves $439/mo for cash returns. Annual cash flow comes to $5,265/yr on $164,093 deployed, and return on cash invested reaches 23.12% in year one. Equity gained on principal adds $3,194/yr, and five-year appreciation sums $136,759 alongside rental yield of 9.6%. Five-year ROI measures 121.25% and total cumulative return in cash totals $198,970.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,959/mo property income versus a $2,423/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1979
0.92 Acres 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 |
|---|---|---|
| 2025-08-13 | Listed for sale | $495,000 |
| 2025-08-06 | Listing removed | N/A |
| 2025-07-10 | Price change | $475,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-13 | $1627.50 | -46.95% | $365,220 | 8.24% |
| 2023-08-13 | $3067.61 | -0.14% | $337,421 | 10.00% |
| 2022-08-13 | $3072.02 | -2.51% | $306,746 | 10.00% |
Listed by: Crystal Lovett • Graceland Real Estate
Mls Name: NTREIS
Mls ID: #21030116
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.
