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 1323 Panela Rd, Crandall, TX, 75114 priced at $287,590 pairs $2,760/mo rent with $673/mo cash flow after a $1,408/mo payment. Total monthly income equals $2,760/mo, and annual cash flow comes to $8,074/yr on $95,336 invested. Return on cash invested is 28.38% in year one, and rental yield stands at 11.52% on a $287,590 basis. Equity gained on principal adds $1,856/yr, and 5% annual appreciation accumulates to $79,456 by year five. Five-year ROI measures 149.66% and total cumulative return in cash reaches $142,684. For financing, Ziffy Mortgage’s DSCR program evaluates $2,760/mo property income against a $1,408/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
8,960 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 |
|---|---|---|
| 2025-01-23 | Listed for sale | $287,590 |
| 2025-01-13 | Listing removed | $282,550 |
| 2025-01-11 | Price change | $282,550 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Bobbie Alexander • Alexander Properties - Dallas
Mls Name: NTREIS
Mls ID: #20825332
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.
