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 803 N Ash Ter, Springtown, TX, 76082 priced at $180,000 pairs $2,940/mo rent with $1,660/mo cash flow after a $881/mo payment. Total monthly income equals $2,940/mo, and annual cash flow comes to $19,920/yr on $59,670 invested. Return on cash invested is 53.29% in year one, and rental yield stands at 19.6% on a $180,000 basis. Equity gained on principal adds $1,162/yr, and 5% annual appreciation accumulates to $49,731 by year five. Five-year ROI measures 283.06% and total cumulative return in cash reaches $168,905. For financing, Ziffy Mortgage’s DSCR program evaluates $2,940/mo property income against a $881/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1925
1.20 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 |
|---|---|---|
| 2024-07-28 | Listed for sale | $180,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $611.45 | -21.26% | $149,320 | 14.48% |
| 2022-08-14 | $776.56 | -6.90% | $130,430 | N/A |
| 2021-08-14 | $834.10 | 5.98% | $130,430 | 137.40% |
Listed by: Shawna Allen • Marshall Lowe Real Estate
Mls Name: NTREIS
Mls ID: #20687097
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.
