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 815 Whispering Oaks, China Spring, TX, 76633 offers a 10.37% rental yield on a $799,000 purchase with $6,902/mo rent. Total monthly income registers $6,902/mo, and a $3,911/mo payment leaves $1,214/mo available for distribution. Annual cash flow reaches $14,564/yr on $262,871 to close, and return on cash invested stands at 25.6% in year one. Equity gained on principal adds $5,156/yr while 5% annual appreciation supports $220,749 over five years. Portfolio math shows five-year ROI at 134.56% and total cumulative return in cash at $353,718. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $6,902/mo property income against a $3,911/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2018
2.24 Acres lot
$N/A/sqft
$75 annually 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 |
|---|---|---|
| 2025-01-31 | Price change | $799,000 |
| 2024-12-22 | Listed for sale | $835,000 |
| 2024-05-01 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $6652.48 | 9.34% | $599,000 | 7.39% |
| 2023-02-13 | $6084.49 | -17.51% | $557,762 | 9.15% |
| 2022-02-13 | $7375.78 | 5.01% | $510,990 | 10.84% |
Listed by: James Gilmore • Bentwood Realty
Mls Name: WMLS
Mls Provider:
Mls ID: #227279
Disclaimer: The data relating to real estate for sale on this web site comes in part from the Internet Data exchange (IDX) program of the Waco Association of Realtors. IDX information is provided exclusively for consumers' 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 deemed reliable but not guaranteed. Copyright 2025 Waco Association of Realtors. All Rights Reserved. Last Updated On: 2025-02-13 04:23:25 PST
