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 Early at 101 Greentree Cir, Early, TX, 76802 priced at $410,000 converts $2,666/mo rent into after a $2,007/mo obligation. Total monthly income equals $2,666/mo. Return on cash invested prints 17.7% in year one, and rental yield reads 7.8% against a $410,000 entry. Equity gained on principal adds $2,646/yr, while 5% annual appreciation compiles into $113,275 by year five. Five-year ROI reaches 92.25% and total cumulative return in cash sums $125,375. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,666/mo property income covering a $2,007/mo payment, not borrower’s personal income.
Single Family
Built in 1977
0.53 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 |
|---|---|---|
| 2025-01-30 | Price change | $410,000 |
| 2025-01-17 | Listed for sale | $420,000 |
| 2022-03-11 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $6600.22 | N/A | $351,560 | 7.93% |
| 2023-02-13 | N/A | N/A | $325,740 | 1.37% |
| 2022-02-13 | $6315.66 | N/A | $321,331 | 70.98% |
Listed by: Abby Cadenhead • KWSynergy
Mls Name: NTREIS
Mls ID: #20819141
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.
