118 Gunner TrlEarlyTX76802
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Total monthly income runs $1,290/mo, and a $1,958/mo payment. Purchase price stands at $399,999, and rental yield measures 3.87% with $1,290/mo rent. Return on cash invested shows 5.84% in year one, and 5% annual appreciation builds toward $110,512 over five years. Five-year ROI reaches 28.62% and total cumulative return in cash records $37,947. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,290/mo property income covering a $1,958/mo payment rather than investor’s personal income.
Single Family
Built in 2025
0.36 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76802, Early, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
2,285
Single Family
2,130
Multi-Family
155
Businesses
197
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices