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% |
Investment property for sale in Springtown at The San Gabriel Plan, Covenant Springs, Springtown, TX, 76082 uses $127,959 cash to close to unlock $3,280/yr annual cash flow and $273/mo monthly cash flow. Total monthly income runs $3,018/mo, and a $1,889/mo payment keeps the spread at $273/mo. Purchase price stands at $386,000, and rental yield measures 9.38% with $3,018/mo rent. Return on cash invested shows 22.47% in year one, and 5% annual appreciation builds toward $106,645 over five years. Five-year ROI reaches 117.82% and total cumulative return in cash records $150,756. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,018/mo property income covering a $1,889/mo payment rather than investor’s personal income.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76082, Springtown, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,102 (100%) |
| Owner Occupied HU | 7,143 (78.5%) |
| Renter Occupied HU | 1,423 (15.6%) |
| Vacant Housing Units | 536 ( 5.9%) |
| Median Home Value | $347,703 |
| Average Home Value | $447,119 |
Residential
9,245
Single Family
9,186
Multi-Family
59
Businesses
598
Date | Event | Price |
|---|---|---|
| 2024-10-11 | Listed for sale | $386,000 |
| 2024-09-24 | Listing removed | $386,000 |
| 2024-03-22 | Listed for sale | $386,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Josh Wood • Trinity Classic Builds
Mls Name: Trinity Classic Homes
Mls ID: #N/A
