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 129 Mitsy Ln, Early, TX, 76802 generates $4,123/mo in rent and, after a $1,957/mo payment, leaves $1,280/mo in cash flow. Total monthly income is $4,123/mo, and annual cash flow is $15,355/yr on $132,567 invested. Return on cash invested sits at 31.49% in year one, and rental yield is 12.37% on a $399,900 entry. Equity gained on principal adds $2,580/yr, while 5% annual appreciation builds toward $110,485 over five years. Five-year ROI reaches 166.17% and total cumulative return in cash sums $220,280. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,123/mo property income rather than buyer’s personal income.
Single Family
Built in 1976
0.56 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 |
|---|---|---|
| 2024-08-21 | Price change | $399,900 |
| 2024-08-15 | Price change | $424,900 |
| 2024-08-10 | Price change | $450,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-31 | $3841.78 | 32.31% | $194,130 | 20.74% |
| 2022-08-31 | $2903.72 | N/A | $160,787 | 10.00% |
| 2021-08-31 | N/A | N/A | $146,170 | 18.72% |
Listed by: Ryan Welch • United Country - Heart of Texas RE
Mls Name: NTREIS
Mls ID: #20687877
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.
