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 207 E Hall Ct, Early, TX, 76802 listed at $225,000 pairs $1,813/mo rent with a $1,101/mo payment to leave $213/mo cash flow. Total monthly income runs $1,813/mo, and annual cash flow reaches $2,559/yr on $74,588 cash to close. Return on cash invested measures 23.34% in year one, and rental yield registers 9.67% at a $225,000 basis. Equity gained on principal adds $1,452/yr, and annual property appreciation at 5% supports $62,163 by year five. Five-year ROI tracks 122.48% and total cumulative return in cash totals $91,353. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,813/mo property income relative to a $1,101/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2000
9,365 sqft 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 |
|---|---|---|
| 2025-03-12 | Listed for sale | $225,000 |
| 2022-04-20 | Sold | N/A |
| 2022-03-18 | Contingent | $199,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-13 | $3489.89 | N/A | $210,100 | 7.88% |
| 2023-03-13 | N/A | N/A | $194,750 | 36.29% |
| 2022-03-13 | $2523.37 | N/A | $142,890 | 10.00% |
Listed by: Heidi Andrade • Ann Jones Real Estate
Mls Name: NTREIS
Mls ID: #20866409
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.
