The 2588 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
Rental property for sale in China Spring at The 2588 Plan, Rivers Crossing, China Spring, TX, 76633 priced at $372,900 pairs $3,222/mo rent with $570/mo cash flow after a $1,825/mo payment. Total monthly income equals $3,222/mo, and annual cash flow comes to $6,845/yr on $123,616 invested. Return on cash invested is 25.45% in year one, and rental yield stands at 10.37% on a $372,900 basis. Equity gained on principal adds $2,406/yr, and 5% annual appreciation accumulates to $103,025 by year five. Five-year ROI measures 133.75% and total cumulative return in cash reaches $165,340. For financing, Ziffy Mortgage’s DSCR program evaluates $3,222/mo property income against a $1,825/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
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: N/A • Stylecraft Builders
Mls Name: Stylecraft Homes
Mls Provider:
Mls ID: #N/A