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 Early at 120 Mitsy Ln, Early, TX, 76802 priced at $349,000 pairs $2,484/mo rent with after a $1,708/mo payment. Total monthly income equals $2,484/mo. Return on cash invested is 19.88% in year one, and rental yield stands at 8.54% on a $349,000 basis. Equity gained on principal adds $2,252/yr, and 5% annual appreciation accumulates to $96,422 by year five. Five-year ROI measures 103.89% and total cumulative return in cash reaches $120,192. For financing, Ziffy Mortgage’s DSCR program evaluates $2,484/mo property income against a $1,708/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1986
1.17 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 |
|---|---|---|
| 2025-02-07 | Listed for sale | $349,000 |
| 2016-03-03 | Sold | N/A |
| 2016-01-31 | Pending sale | $215,800 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $5858.86 | 27.68% | $317,842 | 10.00% |
| 2023-02-13 | $4588.61 | -9.48% | $288,947 | 10.00% |
| 2022-02-13 | $5069.15 | N/A | $262,679 | 10.00% |
Listed by: Heidi Andrade • Ann Jones Real Estate
Mls Name: NTREIS
Mls ID: #20837095
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.
