Bellvue Plan, Rivers Crossing, China Spring, TX, 76633 | $1,894/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Bellvue Plan, Rivers Crossing, China Spring, TX, 76633 | $1,894/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2898 sft

4732 Baylor Camp Rd, Crawford, TX, 76638

5 Bed
3 Bath
2900 sft

301 Star Dust, Crawford, TX, 76638

4 Bed
3 Bath
3063 sft

613 Stone Manor Dr, Mc Gregor, TX, 76657

4 Bed
3 Bath
2401 sft

1102 Evening Sun Ln, Mc Gregor, TX, 76657

Nearby investment properties with comparable prices

3 Bed
2 Bath
1496 sft

7121 Guadalupe Rd, China Spring, TX, 76633

4 Bed
3 Bath
1676 sft

918 W 5th St, Mc Gregor, TX, 76657

2 Bed
2 Bath
1615 sft

201 Randy Dr, Woodway, TX, 76712

4 Bed
2 Bath
1340 sft

1307 W 6th St, Mc Gregor, TX, 76657

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

Explore more listings using simple english

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

More details about the property

The Bellvue is a beautiful and spacious one-story home. It features a modern, open concept floor plan design. The foyer opens into the large family room, kitchen, and breakfast area. The kitchen has an island, pantry, and overlooks the breakfast area. The home has a large Bedroom 1 with a walk-in closet. It also has two other bedrooms, another full bath, a utility room, and a two-car garage. Modern finishes include 3 cm granite, stainless steel appliances and hard surface flooring. Youll enjoy added security in your new DR Horton home with our Home is Connected features. Using one central hub that talks to all the devices in your home, you can control the lights, thermostat, and locks, all from your cellular device. DR Horton also includes an Amazon Echo Dot to make voice activation a reality in your new Smart Home on select homes. With D.R. Horton's simple buying process and ten-year limited warranty, there's no reason to wait. (Prices, plans, dimensions, specifications, features, incentives, and availability are subject to change without notice obligation)

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