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 Salt Creek Dr, Early, TX, 76802 listed at $219,900 pairs $1,754/mo rent with a $1,076/mo payment to leave $95/mo cash flow. Total monthly income runs $1,754/mo, and annual cash flow reaches $1,143/yr on $72,897 cash to close. Return on cash invested measures 21.48% in year one, and rental yield registers 9.57% at a $219,900 basis. Equity gained on principal adds $1,419/yr, and annual property appreciation at 5% supports $60,754 by year five. Five-year ROI tracks 113.08% and total cumulative return in cash totals $82,432. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,754/mo property income relative to a $1,076/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2007
0.62 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 |
|---|---|---|
| 2025-03-22 | Listed for sale | $219,900 |
| 2025-02-22 | Listing removed | $189,900 |
| 2025-01-28 | Contingent | $189,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-23 | $4792.82 | 19.08% | $217,980 | 7.18% |
| 2023-03-23 | $4024.82 | 37.03% | $203,380 | -0.33% |
| 2022-03-23 | $2937.13 | N/A | $204,044 | 11.11% |
Listed by: Jordan Barton • Turnkey Realty LLC
Mls Name: NTREIS
Mls ID: #20879217
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.
