








A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |


Rental property for sale in Springtown at JUSTIN Plan, Sculptor's Park, Springtown, TX, 76082 priced at $323,990 converts $3,012/mo rent into $708/mo cash flow after a $1,586/mo obligation. Total monthly income equals $3,012/mo, and annual cash flow totals $8,494/yr on $107,403 invested. Return on cash invested prints 27.82% in year one, and rental yield reads 11.16% against a $323,990 entry. Equity gained on principal adds $2,091/yr, while 5% annual appreciation compiles into $89,512 by year five. Five-year ROI reaches 146.45% and total cumulative return in cash sums $157,292. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,012/mo property income covering a $1,586/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A 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 |
|---|---|---|
| 2024-05-10 | Price change | $323,990 |
| 2024-04-15 | Price change | $318,990 |
| 2024-01-03 | Listed for sale | $315,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||



Listed by: Sculptor's Park - Sales Agent • D.R. Horton - Fort Worth North
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A