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 1164 Whispering Mdws, Crowley, TX, 76036 priced at $275,000 converts $3,372/mo rent into $1,416/mo cash flow after a $1,346/mo obligation. Total monthly income equals $3,372/mo, and annual cash flow totals $16,997/yr on $91,163 invested. Return on cash invested prints 38.55% in year one, and rental yield reads 14.71% against a $275,000 entry. Equity gained on principal adds $1,775/yr, while 5% annual appreciation compiles into $75,977 by year five. Five-year ROI reaches 204.06% and total cumulative return in cash sums $186,023. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,372/mo property income covering a $1,346/mo payment, not borrower’s personal income.
Single Family
Built in 2005
6,534 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| 2024-07-24 | Listed for sale | $275,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2019-08-13 | $3443.37 | 6.57% | $163,218 | 25.55% |
| 2018-08-13 | $3230.95 | -0.96% | $130,000 | N/A |
| 2017-08-13 | $3262.14 | 8.53% | $130,000 | 2.88% |
Listed by: Eric Herron • HH Realty
Mls Name: NTREIS
Mls ID: #20681280
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.
