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 Early at 175 Mesquite Dr, Early, TX, 76802 earns from $3,653/mo rent with a $3,911/mo payment. Total monthly income totals $3,653/mo. ROI tracks 10.8% on current figures, and rental yield reads 5.49% at a $799,000 purchase. Equity gained on principal adds $5,156/yr, and 5% annual appreciation supports $220,749 over five years. Five-year ROI reaches 55.16% and total cumulative return in cash sums $145,002. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,653/mo property income instead of your personal income.
Single Family
Built in 2006
10 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 |
|---|---|---|
| 2025-06-27 | Listed for sale | $799,000 |
| 2025-06-20 | Listing removed | $819,900 |
| 2025-02-27 | Price change | $819,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-28 | $2944.10 | N/A | $612,069 | 9.37% |
| 2023-06-28 | N/A | N/A | $559,608 | 9.87% |
| 2022-06-28 | $5098.28 | N/A | $509,353 | 9.25% |
Listed by: Teresa Lee • Stephens Ranch Hand Real Estate
Mls Name: NTREIS
Mls ID: #20983173
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.
