204 Northline DrEarlyTX76802
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 204 Northline Dr, Early, TX, 76802 uses $65,969 cash to close to unlock $6,059/yr annual cash flow and $505/mo monthly cash flow. Total monthly income runs $1,920/mo, and a $974/mo payment keeps the spread at $505/mo. Purchase price stands at $199,000, and rental yield measures 11.58% with $1,920/mo rent. Return on cash invested shows 29.09% in year one, and 5% annual appreciation builds toward $54,980 over five years. Five-year ROI reaches 153.3% and total cumulative return in cash records $101,130. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,920/mo property income covering a $974/mo payment rather than investor’s personal income.
Single Family
Built in N/A
0.32 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
Listed by: Justin Riggan • KWSynergy
Mls Name: NTREIS
Mls ID: #21048384
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.