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 Walnut Springs at 7926 Fm 927, Walnut Springs, TX, 76690 generates $2,706/mo in rent, after a $3,078/mo payment. Total monthly income is $2,706/mo. Return on cash invested sits at 9.82% in year one, and rental yield is 5.16% on a $628,900 entry. Equity gained on principal adds $4,058/yr, while 5% annual appreciation builds toward $173,753 over five years. Five-year ROI reaches 49.91% and total cumulative return in cash sums $103,261. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,706/mo property income rather than buyer’s personal income.
Single Family
Built in 2002
4.80 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 |
|---|---|---|
| 2024-09-30 | Listed for sale | $628,900 |
| 2024-09-18 | Listing removed | $628,900 |
| 2024-06-07 | Price change | $628,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-12-27 | $6158.09 | -0.71% | $546,288 | -1.36% |
| 2022-12-27 | $6202.03 | 14.30% | $553,820 | 45.40% |
| 2021-12-27 | $5426.29 | 10.34% | $380,893 | 14.58% |
Listed by: Brooke Reinig • Local Realty Agency Fort Worth
Mls Name: NTREIS
Mls ID: #20516907
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.
