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 Early at 1549 Half Moon Cir, Early, TX, 76802 priced at $850,000 converts $2,789/mo rent into after a $4,160/mo obligation. Total monthly income equals $2,789/mo. Return on cash invested prints 5.97% in year one, and rental yield reads 3.94% against a $850,000 entry. Equity gained on principal adds $5,485/yr, while 5% annual appreciation compiles into $234,839 by year five. Five-year ROI reaches 29.31% and total cumulative return in cash sums $81,958. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,789/mo property income covering a $4,160/mo payment, not borrower’s personal income.
Single Family
Built in 2014
7.84 Acres lot
$N/A/sqft
$350 annually 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 |
|---|---|---|
| 2025-03-31 | Listed for sale | $850,000 |
| 2021-05-18 | Sold | N/A |
| 2021-04-26 | Pending sale | $585,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-01 | $7561.00 | N/A | $685,916 | 10.00% |
| 2023-04-01 | N/A | N/A | $623,560 | 5.41% |
| 2022-04-01 | $9067.56 | N/A | $591,560 | 4.94% |
Listed by: Becky Russell • Moseley Real Estate
Mls Name: NTREIS
Mls ID: #20881058
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.
