Rental Property Investment Analysis
Investment metrics for 2250 Yelverton Terrace Trl, Spring, TX 77373
redfin
Single Family Residential
📍 2250 Yelverton Terrace Trl, Spring, TX 77373
$259,000
🛏 4 bed
🚿 3 bath
📐 2,356 sqft
36
/ 100
Deal Score
F
High Risk Investment
Grade F · 36/100
Monthly Cash Flow
$-20
After all expenses
Cap Rate
6.13%
Strong yield
Monthly Rent
$1,700/mo
Estimated
Total Expenses
$1,720/mo
All-in monthly
Cash-on-Cash
-0.40%
Low return
Annual Cash Flow
$-240
Per year
Break-Even Analysis
Break-Even Rent
$1,720 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸Proximity to major regional thoroughfares provides streamlined commuting options for professionals working throughout the greater northern metropolitan area.
- ▸Access to well-maintained community green spaces and expansive local parks appeals to families seeking a balanced suburban lifestyle.
- ▸Concentrated retail and service corridors along primary arterial roads ensure high tenant convenience and sustained local housing demand.
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (36/100) with a negative cash flow of $-20/mo. A meaningfully lower purchase price or stronger rent performance would likely be needed to make this deal work.
Analysis Summary
This Single Family Residential at 2250 Yelverton Terrace Trl, Spring, TX 77373 is listed at $259,000 with 4 bed / 3 bath and 2,356 sq ft.
The estimated monthly rent is $1,700, generating a negative monthly cash flow of $-20 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 6.13% and the cash-on-cash return is -0.40%. This deal received a score of 36/100 (Grade F: High Risk Investment).
Run a BRRRR Analysis
BRRRR Deal Calculator
Pre-filled using this property's analysis. Adjust rehab and financing assumptions to estimate BRRRR returns.
Property Data
Rehab & Refinance Inputs
$
$
$
%
$
$
%
%
Share This Deal
Analyze Another Property
Paste any Zillow, Redfin, or Realtor listing to instantly see:
• Deal Score • Cash Flow • Cap Rate • Investment Risk