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 121 Skyview Dr, Early, TX, 76802 priced at $366,832 pairs $4,018/mo rent with $1,410/mo cash flow after a $1,795/mo payment. Total monthly income equals $4,018/mo, and annual cash flow comes to $16,918/yr on $121,605 invested. Return on cash invested is 33.82% in year one, and rental yield stands at 13.14% on a $366,832 basis. Equity gained on principal adds $2,367/yr, and 5% annual appreciation accumulates to $101,349 by year five. Five-year ROI measures 178.66% and total cumulative return in cash reaches $217,254. For financing, Ziffy Mortgage’s DSCR program evaluates $4,018/mo property income against a $1,795/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2024
0.34 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 |
|---|---|---|
| 2024-06-24 | Price change | $366,832 |
| 2024-06-16 | Price change | $375,912 |
| 2024-05-20 | Price change | $384,992 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Kreece Cooper • Texas Goldstar Real Estate
Mls Name: NTREIS
Mls ID: #20590346
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.
