The 1363 Plan, Rivers CrossingChina SpringTX76633
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
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
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 |
Housing Distribution
Address Breakdown
Residential
2,249
Single Family
2,249
Multi-Family
0
Businesses
139
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Lacy • Stylecraft Builders
Mls Name: Stylecraft Homes
Mls Provider:
Mls ID: #N/A