Fargo Plan, Rivers Crossing, China Spring, TX, 76633 | $157/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

Fargo Plan, Rivers Crossing, China Spring, TX, 76633 | $157/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1662 sft

113 Adaline Bnd, McGregor, TX, 76657

3 Bed
2 Bath
1436 sft

1015 S Adams St, Mc Gregor, TX, 76657

3 Bed
2 Bath
1557 sft

207 N Harrison St, McGregor, TX, 76657

3 Bed
2 Bath
1546 sft

619 Lazy Acres Dr, Woodway, TX, 76712

Nearby investment properties with comparable prices

4 Bed
2 Bath
1665 sft

Fargo Plan, Rivers Crossing, China Spring, TX, 76633

3 Bed
2 Bath
1683 sft

160 Oak Meadow Trl, Mc Gregor, TX, 76657

3 Bed
2 Bath
1495 sft

7209 Guadalupe Rd, China Spring, TX, 76633

3 Bed
2 Bath
1543 sft

290 Norwood Dr, Woodway, TX, 76712

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

Investment property for sale in China Spring at Fargo Plan, Rivers Crossing, China Spring, TX, 76633 earns $157/mo cash flow from $2,177/mo rent with a $1,390/mo payment. Total monthly income totals $2,177/mo, and annual cash flow totals $1,890/yr on $94,143 capital. ROI tracks 21.92% on current figures, and rental yield reads 9.2% at a $283,990 purchase. Equity gained on principal adds $1,833/yr, and 5% annual appreciation supports $78,461 over five years. Five-year ROI reaches 114.84% and total cumulative return in cash sums $108,109. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,177/mo property income instead of your personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Introducing the Fargo floorplan at Rivers Crossing in China Spring, Texas, where every square foot is put-to-use with sophistication and comfort. Youll be calling the approximately 1,665 square foot, single-story, 2-car garage, and covered patio your new home. The 4-bedroom, 2-bathroom floorplan is perfect for you with the open concept living area. The kitchen, dining area, and living area creates a spacious environment. Youll find flat panel birch cabinetry and granite countertops in the kitchen. The kitchen includes a breakfast bar and corner pantry. The secondary bedrooms are cozy and carpeted, with plenty of closet space. The laundry room and a secondary bathroom are perfectly place next to these rooms. The primary bedroom will make you feel right at home, with an attached primary bathroom and walk-in closet. Each of our D.R. Horton homes has smart home technology built in. With the smart home technology, youll never be far from home. Come say hello and see why you will want to make the Fargo floorplan your new home!

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