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 202 River Oaks Rd, Early, TX, 76802 offers $1,290/mo rent that, after a $1,950/mo payment. Total monthly income is $1,290/mo. Return on cash invested measures 5.89% in year one, and rental yield stands at 3.88% at a $398,500 entry. Equity gained on principal adds $2,571/yr while 5% annual appreciation compounds into $110,098 by year five. Five-year ROI records 28.87% and total cumulative return in cash reaches $38,137. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,290/mo property income versus a $1,950/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1960
1.41 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 |
|---|---|---|
| 2025-08-11 | Listed for sale | $398,500 |
| 2025-08-09 | Listing removed | $398,500 |
| 2025-07-23 | Listed for sale | $398,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-11 | $168.81 | N/A | $14,400 | N/A |
| 2023-08-11 | N/A | N/A | $14,400 | 42.52% |
| 2022-08-11 | $156.59 | N/A | $10,104 | 10.01% |
Listed by: Ray Conner • UCRE - Tx Home and Ranches RE
Mls Name: NTREIS
Mls ID: #21028299
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.
