The 1363 Plan, Rivers Crossing, China Spring, TX, 76633 | $1,753/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

The 1363 Plan, Rivers Crossing, China Spring, TX, 76633 | $1,753/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1702 sft

605 S Navajo Trl, Mc Gregor, TX, 76657

3 Bed
2 Bath
1354 sft

7200 Sulphur Ct, China Spring, TX, 76633

5 Bed
3 Bath
2980 sft

1197 Prairie Chapel Rd, Crawford, TX, 76638

4 Bed
3 Bath
2892 sft

1105 Charing Cross Dr, Woodway, TX, 76712

Nearby investment properties with comparable prices

3 Bed
2 Bath
1645 sft

3309 Pioneer Cir, Woodway, TX, 76712

3 Bed
2 Bath
1266 sft

The 1262 Plan, Rivers Crossing, China Spring, TX, 76633

2 Bed
1 Bath
1372 sft

260 W 6th St, Crawford, TX, 76638

3 Bed
2 Bath
1445 sft

100 Arthur 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

Investment property for sale in China Spring at The 1363 Plan, Rivers Crossing, China Spring, TX, 76633 uses $89,472 cash to close to unlock $21,033/yr annual cash flow and $1,753/mo monthly cash flow. Total monthly income runs $3,672/mo, and a $1,321/mo payment keeps the spread at $1,753/mo. Purchase price stands at $269,900, and rental yield measures 16.33% with $3,672/mo rent. Return on cash invested shows 43.42% in year one, and 5% annual appreciation builds toward $74,568 over five years. Five-year ROI reaches 230.13% and total cumulative return in cash records $205,902. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,672/mo property income covering a $1,321/mo payment rather than investor’s personal income.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA

More details about the property

Some images shown may be from a previously built Stylecraft home of similar design. Actual options, colors, and selections may vary. Contact us for details!This charming 3 bedroom, 2 bath home is spacious with a versatile design! Featuring a foyer and galley way entrance, this home feels elegant and special immediately upon your entrance. Some of our favorite things about this floor plan are its large primary bedroom, which includes a massive closet, and enough space for a sitting area in front of the window beaming with natural light. This home is great for entertaining, with so much counter space and its separate formal dining room that flows seamlessly into the kitchen.

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