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 Eddy at 104 Pine St, Eddy, TX, 76524 priced at $139,130 converts $1,313/mo rent into $324/mo cash flow after a $681/mo obligation. Total monthly income equals $1,313/mo, and annual cash flow totals $3,883/yr on $46,122 invested. Return on cash invested prints 28.33% in year one, and rental yield reads 11.32% against a $139,130 entry. Equity gained on principal adds $898/yr, while 5% annual appreciation compiles into $38,439 by year five. Five-year ROI reaches 149.27% and total cumulative return in cash sums $68,845. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,313/mo property income covering a $681/mo payment, not borrower’s personal income.
Single Family
Built in 2014
0.96 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76524, Eddy, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,117 (100%) |
| Owner Occupied HU | 889 (79.6%) |
| Renter Occupied HU | 153 (13.7%) |
| Vacant Housing Units | 75 ( 6.7%) |
| Median Home Value | $281,391 |
| Average Home Value | $316,431 |
Residential
1,036
Single Family
1,036
Multi-Family
0
Businesses
41
Date | Event | Price |
|---|---|---|
| 2025-04-19 | Listing removed | $499,900 |
| 2024-04-19 | Listed for sale | $499,900 |
| 2024-01-02 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-09 | $862.03 | 5.22% | $127,390 | 10.00% |
| 2023-10-09 | $819.30 | -67.08% | $115,809 | -4.23% |
| 2022-10-09 | $2488.62 | 16.77% | $120,930 | 26.35% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
