








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 1314 Virginia Ave, Early, TX, 76802 offers a 7.07% rental yield on a $219,000 purchase with $1,290/mo rent. 49% in year one. Equity gained on principal adds $1,413/yr while 5% annual appreciation supports $60,506 over five years. Portfolio math shows five-year ROI at 80.36% and total cumulative return in cash at $58,341. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,290/mo property income against a $1,072/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1978
0.26 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: Doug Allen • United Country - Heart of Texas RE
Mls Name: NTREIS
Mls ID: #20944711