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 117 Meadow Ln, Early, TX, 76802 at $135,000 posts ROI 29.21% with $347/mo cash flow from $1,307/mo rent. Total monthly income equals $1,307/mo, and annual cash flow records $4,161/yr on $44,753 to close. Return on cash invested measures 29.21% and rental yield reads 11.62% at the current $135,000. Equity gained on principal adds $871/yr, and 5% annual appreciation supports $37,298 by year five. Five-year ROI prints 153.94% and total cumulative return in cash totals $68,893.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $1,307/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 1981
8,450 sqft 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Brent Moseley • Moseley Real Estate
Mls Name: NTREIS
Mls ID: #21015835
