2 Gunner TrlEarlyTX76802
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Investment property for sale in Early at 2 Gunner Trl, Early, TX, 76802 earns $145/mo cash flow from $2,705/mo rent with a $1,762/mo payment. Total monthly income totals $2,705/mo, and annual cash flow totals $1,743/yr on $119,307 capital. ROI tracks 21.37% on current figures, and rental yield reads 9.02% at a $359,900 purchase. Equity gained on principal adds $2,322/yr, and 5% annual appreciation supports $99,434 over five years. Five-year ROI reaches 111.92% and total cumulative return in cash sums $133,526. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,705/mo property income instead of your personal income.
Single Family
Built in 2025
0.45 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76802, Early, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
2,285
Single Family
2,130
Multi-Family
155
Businesses
197
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices