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% |
Rental property for sale in Crowley at 1004 Dapple Gray Rd, Crowley, TX, 76036 generates $5,012/mo in rent and, after a $2,937/mo payment, leaves $474/mo in cash flow. Total monthly income is $5,012/mo, and annual cash flow is $5,690/yr on $197,400 invested. Return on cash invested sits at 22.94% in year one, and rental yield is 10.02% on a $600,000 entry. Equity gained on principal adds $3,872/yr, while 5% annual appreciation builds toward $165,769 over five years. Five-year ROI reaches 120.91% and total cumulative return in cash sums $238,668. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $5,012/mo property income rather than buyer’s personal income.
Single Family
Built in 2000
1.90 Acres lot
$N/A/sqft
$700 annually HOA
Neighborhood data shown for ZIP Code: 76036, Crowley, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,161 (100%) |
| Owner Occupied HU | 11,502 (75.9%) |
| Renter Occupied HU | 3,242 (21.4%) |
| Vacant Housing Units | 417 ( 2.8%) |
| Median Home Value | $345,283 |
| Average Home Value | $389,819 |
Residential
14,610
Single Family
13,553
Multi-Family
1,057
Businesses
581
Date | Event | Price |
|---|---|---|
| 2024-07-12 | Listed for sale | $600,000 |
| 2024-07-12 | Listing removed | N/A |
| 2024-05-25 | Price change | $610,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-13 | $12512.46 | -6.31% | $531,640 | 6.16% |
| 2022-08-13 | $13354.63 | 27.67% | $500,792 | 33.92% |
| 2021-08-13 | $10460.24 | 8.33% | $373,948 | -0.40% |
Listed by: Maggie Alegria • Villas De Garcia Real Estate
Mls Name: NTREIS
Mls ID: #20673210
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
