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% |
Investment property for sale in Early at 113 E River Oaks Rd, Early, TX, 76802 earns $124/mo cash flow from $1,404/mo rent with a $881/mo payment. Total monthly income totals $1,404/mo, and annual cash flow totals $1,488/yr on $59,670 capital. ROI tracks 22.4% on current figures, and rental yield reads 9.36% at a $180,000 purchase. Equity gained on principal adds $1,162/yr, and 5% annual appreciation supports $49,731 over five years. Five-year ROI reaches 117.41% and total cumulative return in cash sums $70,061. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,404/mo property income instead of your personal income.
Single Family
Built in 1976
1 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 |
|---|---|---|
| 2025-08-19 | Listed for sale | $180,000 |
| 2017-04-14 | Sold | N/A |
| 2017-03-03 | Pending sale | $99,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-19 | $1317.05 | N/A | $156,590 | 6.95% |
| 2023-08-19 | N/A | N/A | $146,410 | 2.16% |
| 2022-08-19 | $1715.24 | N/A | $143,308 | 10.00% |
Listed by: Heidi Andrade • Ann Jones Real Estate
Mls Name: NTREIS
Mls ID: #21036075
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.
