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 124 Meadow Ln, Early, TX, 76802 listed at $175,000 pairs $1,326/mo rent with a $857/mo payment to leave $81/mo cash flow. Total monthly income runs $1,326/mo, and annual cash flow reaches $973/yr on $58,013 cash to close. Return on cash invested measures 21.59% in year one, and rental yield registers 9.09% at a $175,000 basis. Equity gained on principal adds $1,129/yr, and annual property appreciation at 5% supports $48,349 by year five. Five-year ROI tracks 113.12% and total cumulative return in cash totals $65,623. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,326/mo property income relative to a $857/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1982
7,840 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 |
|---|---|---|
| 2025-05-28 | Listed for sale | $175,000 |
| 2020-04-30 | Sold | N/A |
| 2020-03-30 | Pending sale | $119,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-28 | $1997.16 | N/A | $142,210 | 8.05% |
| 2023-05-28 | N/A | N/A | $131,610 | 1.04% |
| 2022-05-28 | $2254.75 | N/A | $130,250 | 9.63% |
Listed by: Justin Riggan • KWSynergy
Mls Name: NTREIS
Mls ID: #20945215
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.
