Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
Listed by: Dustin Preston • Grand Land Realty, LLC
Mls Name: Unlock MLS
Mls Provider:
Mls ID: #2530707
Disclaimer: Based on information from Unlock MLS (alternatively, from ACTRIS) for the period through 2024-08-31 07:22:34 PDT. Neither the Board nor ACTRIS guarantees or is in any way responsible for its accuracy. All data is provided AS IS and with all faults. Data maintained by the Board or ACTRIS may not reflect all real estate activity in the market. Information being provided is for consumers personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Some IDX listings have been excluded from this website. [Click here for more information](/info/mls-disclaimers/#mls_27)
Total monthly income runs $1,290/mo, and a $974/mo payment. Purchase price stands at $199,000, and rental yield measures 7.78% with $1,290/mo rent. Return on cash invested shows 17.63% in year one, and 5% annual appreciation builds toward $54,980 over five years. Five-year ROI reaches 91.83% and total cumulative return in cash records $60,582. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,290/mo property income covering a $974/mo payment rather than investor’s personal income.
Single Family
Built in N/A
20.36 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76802, Early, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,606 (100%) |
| Owner Occupied HU | 1,710 (65.6%) |
| Renter Occupied HU | 573 (22.0%) |
| Vacant Housing Units | 323 (12.4%) |
| Median Home Value | $234,066 |
| Average Home Value | $260,566 |
Residential
2,285
Single Family
2,130
Multi-Family
155
Businesses
197
Date | Event | Price |
|---|---|---|
| 2024-04-30 | Price change | $199,000 |
| 2024-04-15 | Pending sale | $210,000 |
| 2024-04-09 | Contingent | $210,000 |
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
