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 Crandall at 1321 Los Olmos Ln, Crandall, TX, 75114 priced at $294,823 converts $2,340/mo rent into $202/mo cash flow after a $1,443/mo obligation. Total monthly income equals $2,340/mo, and annual cash flow totals $2,422/yr on $97,734 invested. Return on cash invested prints 22.39% in year one, and rental yield reads 9.52% against a $294,823 entry. Equity gained on principal adds $1,902/yr, while 5% annual appreciation compiles into $81,454 by year five. Five-year ROI reaches 117.52% and total cumulative return in cash sums $114,858. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,340/mo property income covering a $1,443/mo payment, not borrower’s personal income.
Single Family
Built in 2024
6,534 sqft lot
$N/A/sqft
$500 annually HOA
Neighborhood data shown for ZIP Code: 75114, Crandall, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,446 (100%) |
| Owner Occupied HU | 4,703 (86.4%) |
| Renter Occupied HU | 355 ( 6.5%) |
| Vacant Housing Units | 388 ( 7.1%) |
| Median Home Value | $349,344 |
| Average Home Value | $383,560 |
Residential
4,537
Single Family
4,537
Multi-Family
0
Businesses
204
Date | Event | Price |
|---|---|---|
| 2025-01-03 | Price change | $294,823 |
| 2024-11-16 | Price change | $293,323 |
| 2024-11-01 | Price change | $298,323 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Brittany Dandridge • Ready Real Estate
Mls Name: NTREIS
Mls ID: #20977156
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.
