Bellvue Plan, Rivers CrossingChina SpringTX76633
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Rental property for sale in China Spring at Bellvue Plan, Rivers Crossing, China Spring, TX, 76633 offers $3,757/mo rent that, after a $1,282/mo payment, leaves $1,894/mo cash flow. Total monthly income is $3,757/mo, and annual cash flow is $22,731/yr on $86,850 cash. Return on cash invested measures 46.08% in year one, and rental yield stands at 17.21% at a $261,990 entry. Equity gained on principal adds $1,691/yr while 5% annual appreciation compounds into $72,383 by year five. Five-year ROI records 244.43% and total cumulative return in cash reaches $212,286. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,757/mo property income versus a $1,282/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76633, China Spring, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
2,249
Single Family
2,249
Multi-Family
0
Businesses
139
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: River's Crossing Sales Office • D.R. Horton - North Central Texas
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A