The 1846 Plan, Rivers Crossing, China Spring, TX, 76633 | $2,434/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 1846 Plan, Rivers Crossing, China Spring, TX, 76633 | $2,434/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
2532 sft

280 S F Ave, Crawford, TX, 76638

5 Bed
4 Bath
3308 sft

103 Caraway Dr, Woodway, TX, 76712

4 Bed
3 Bath
2286 sft

10243 Cedar Rock Pkwy, Crawford, TX, 76638

5 Bed
5 Bath
4482 sft

375 J B Vandiver Loop, Moody, TX, 76557

Nearby investment properties with comparable prices

3 Bed
2 Bath
1565 sft

113 Austin St, Mc Gregor, TX, 76657

3 Bed
2 Bath
1446 sft

459 Maywood Dr, Woodway, TX, 76712

3 Bed
2 Bath
1510 sft

414 Travis Dr, Mcgregor, TX, 76657

3 Bed
2 Bath
1841 sft

The 1818 Plan, Rivers Crossing, China Spring, TX, 76633

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 1846 Plan, Rivers Crossing, China Spring, TX, 76633 offers a 17.81% rental yield on a $314,900 purchase with $4,673/mo rent. Total monthly income registers $4,673/mo, and a $1,541/mo payment leaves $2,434/mo available for distribution. Annual cash flow reaches $29,208/yr on $104,389 to close, and return on cash invested stands at 47.89% in year one. Equity gained on principal adds $2,032/yr while 5% annual appreciation supports $87,001 over five years. Portfolio math shows five-year ROI at 254.08% and total cumulative return in cash at $265,234. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,673/mo property income against a $1,541/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

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!The definition of personal elegance, the 1846 is one of our most warm and welcoming floor plans. We love the newly-expanded open concept kitchen, living room, and breakfast area, and how you can choose between having a study, dining room, or 4th bedroom. The primary bedroom is incredibly spacious, with a large walk-in closet, private shower, and garden tub. With more options to personalize through our gorgeous interior and exterior selections, you'll never feel more at home.

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