Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
No similar price properties found nearby.
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 Eden at 202 Burleson St, Eden, TX, 76837 priced at $110,000 pairs $960/mo rent with $178/mo cash flow after a $538/mo payment. Total monthly income equals $960/mo, and annual cash flow comes to $2,138/yr on $36,465 invested. Return on cash invested is 25.77% in year one, and rental yield stands at 10.47% on a $110,000 basis. Equity gained on principal adds $710/yr, and 5% annual appreciation accumulates to $30,391 by year five. Five-year ROI measures 135.61% and total cumulative return in cash reaches $49,452. For financing, Ziffy Mortgage’s DSCR program evaluates $960/mo property income against a $538/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1980
0.42 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76837, Eden, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 711 (100%) |
| Owner Occupied HU | 417 (58.6%) |
| Renter Occupied HU | 129 (18.1%) |
| Vacant Housing Units | 165 (23.2%) |
| Median Home Value | $100,750 |
| Average Home Value | $209,730 |
Residential
133
Single Family
100
Multi-Family
33
Businesses
62
Date | Event | Price |
|---|---|---|
| 2024-12-19 | Price change | $110,000 |
| 2024-08-12 | Listed for sale | $120,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
No similar price properties found nearby.
Listed by: Debra Luebano • eXp Realty, LLC
Mls Name: NTREIS
Mls ID: #20700235
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.
