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 1128 Rosemary Ln, Crowley, TX, 76036 offers $3,017/mo rent that, after a $1,835/mo payment, leaves $256/mo cash flow. Total monthly income is $3,017/mo, and annual cash flow is $3,069/yr on $124,313 cash. Return on cash invested measures 22.38% in year one, and rental yield stands at 9.65% at a $375,000 entry. Equity gained on principal adds $2,420/yr while 5% annual appreciation compounds into $103,606 by year five. Five-year ROI records 117.63% and total cumulative return in cash reaches $146,223. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,017/mo property income versus a $1,835/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2024
6,926 sqft lot
$N/A/sqft
$285 quarterly 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 |
|---|---|---|
| 2024-11-07 | Price change | $375,000 |
| 2024-05-07 | Listed for sale | $392,195 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $1548.21 | N/A | $66,000 | N/A |
Listed by: Ben Caballero • Highland Homes Realty
Mls Name: NTREIS
Mls ID: #20679395
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.
