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 130 Autumn Dr, Early, TX, 76802 earns $75/mo cash flow from $1,672/mo rent with a $1,099/mo payment. Total monthly income totals $1,672/mo, and annual cash flow totals $904/yr on $74,422 capital. ROI tracks 21.12% on current figures, and rental yield reads 8.94% at a $224,500 purchase. Equity gained on principal adds $1,449/yr, and 5% annual appreciation supports $62,025 over five years. Five-year ROI reaches 110.62% and total cumulative return in cash sums $82,328. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,672/mo property income instead of your personal income.
Single Family
Built in 1980
0.63 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Patsy Whittington • Patsy Whittington - Real Estate
Mls Name: NTREIS
Mls ID: #21101752
