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 Springtown at 904 Sam St, Springtown, TX, 76082 earns $487/mo cash flow from $2,748/mo rent with a $1,556/mo payment. Total monthly income totals $2,748/mo, and annual cash flow totals $5,845/yr on $105,417 capital. ROI tracks 25.45% on current figures, and rental yield reads 10.37% at a $318,000 purchase. Equity gained on principal adds $2,052/yr, and 5% annual appreciation supports $87,858 over five years. Five-year ROI reaches 133.82% and total cumulative return in cash sums $141,071. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,748/mo property income instead of your personal income.
Single Family
Built in 2020
7,579 sqft 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 |
|---|---|---|
| 2025-08-22 | Listed for sale | $318,000 |
| 2020-10-30 | Sold | N/A |
| 2020-10-09 | Listed for sale | $255,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-22 | $4985.01 | 15.60% | $298,140 | N/A |
| 2023-08-22 | $4312.25 | -13.10% | $298,140 | 24.88% |
| 2022-08-22 | $4962.40 | -4.56% | $238,750 | N/A |
Listed by: Bianca Callahan • RJ Williams & Company RE LLC
Mls Name: NTREIS
Mls ID: #21034047
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.
