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% |
Total monthly income runs $2,132/mo, and a $1,860/mo payment. Purchase price stands at $380,000, and rental yield measures 6.73% with $2,132/mo rent. Return on cash invested shows 14.48% in year one, and 5% annual appreciation builds toward $104,987 over five years. Five-year ROI reaches 74.93% and total cumulative return in cash records $94,393. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,132/mo property income covering a $1,860/mo payment rather than investor’s personal income.
Single Family
Built in 2014
2.81 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 |
|---|---|---|
| 2024-12-06 | Listed for sale | $380,000 |
| 2018-04-26 | Listing removed | $209,900 |
| 2018-04-02 | Pending sale | $209,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $2789.49 | 2.65% | $285,990 | 6.84% |
| 2023-12-27 | $2717.42 | -32.43% | $267,670 | 2.24% |
| 2022-12-27 | $4021.78 | N/A | $261,800 | 10.00% |
Listed by: Stephen Young • Coldwell Banker - Mark Campbell & Assc
Mls Name: NTREIS
Mls ID: #20791587
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.
