








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 Nueces Plan, Covenant Park, Springtown, TX, 76082 priced at $423,900 pairs $3,838/mo rent with $823/mo cash flow after a $2,075/mo payment. Total monthly income equals $3,838/mo, and annual cash flow comes to $9,880/yr on $140,523 invested. Return on cash invested is 26.94% in year one, and rental yield stands at 10.86% on a $423,900 basis. Equity gained on principal adds $2,735/yr, and 5% annual appreciation accumulates to $117,116 by year five. Five-year ROI measures 141.76% and total cumulative return in cash reaches $199,207. For financing, Ziffy Mortgage’s DSCR program evaluates $3,838/mo property income against a $2,075/mo payment instead of your W2s, 1099s, or Tax returns.
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 |
|---|---|---|
| 2024-03-28 | Price change | $423,900 |
| 2024-03-14 | Listed for sale | $438,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||



Listed by: N/A • Riverside Homebuilders
Mls Name: Riverside Homebuilders
Mls Provider:
Mls ID: #N/A