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 Crandall at 1326 Los Olmos Ln, Crandall, TX, 75114 offers a 10.97% rental yield on a $301,850 purchase with $2,760/mo rent. Total monthly income registers $2,760/mo, and a $1,477/mo payment leaves $614/mo available for distribution. Annual cash flow reaches $7,367/yr on $100,063 to close, and return on cash invested stands at 27.27% in year one. Equity gained on principal adds $1,948/yr while 5% annual appreciation supports $83,396 over five years. Portfolio math shows five-year ROI at 143.53% and total cumulative return in cash at $143,621. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,760/mo property income against a $1,477/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No 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 |
|---|---|---|
| 2024-12-04 | Price change | $301,850 |
| 2024-11-01 | Price change | $306,850 |
| 2024-10-24 | Price change | $316,850 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Greg Duran • Meritage Homes
Mls Name: Meritage Homes
Mls Provider:
Mls ID: #N/A
