Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
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 China Spring at The 1514 Plan, Rivers Crossing, China Spring, TX, 76633 priced at $282,900 pairs $3,865/mo rent with $1,853/mo cash flow after a $1,385/mo payment. Total monthly income equals $3,865/mo, and annual cash flow comes to $22,235/yr on $93,781 invested. Return on cash invested is 43.62% in year one, and rental yield stands at 16.39% on a $282,900 basis. Equity gained on principal adds $1,826/yr, and 5% annual appreciation accumulates to $78,160 by year five. Five-year ROI measures 231.18% and total cumulative return in cash reaches $216,799. For financing, Ziffy Mortgage’s DSCR program evaluates $3,865/mo property income against a $1,385/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76633, China Spring, TX area.
| 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 |
Residential
2,249
Single Family
2,249
Multi-Family
0
Businesses
139
Date | Event | Price |
|---|---|---|
| 2023-11-23 | Listed for sale | $282,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Lacy • Stylecraft Builders
Mls Name: Stylecraft Homes
Mls Provider:
Mls ID: #N/A
