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 228 Crescent Dr, Early, TX, 76802 with 5% annual appreciation on a $199,000 basis while $1,757/mo rent supports operations. Total monthly income totals $1,757/mo and a $974/mo payment preserves $320/mo for cash returns. Annual cash flow comes to $3,836/yr on $65,969 deployed, and return on cash invested reaches 25.72% in year one. Equity gained on principal adds $1,284/yr, and five-year appreciation sums $54,980 alongside rental yield of 10.59%. Five-year ROI measures 135.38% and total cumulative return in cash totals $89,310.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,757/mo property income versus a $974/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1972
10,280 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 |
|---|---|---|
| 2025-01-24 | Price change | $199,000 |
| 2025-01-06 | Listed for sale | $205,000 |
| 2022-08-24 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $3569.23 | N/A | $162,330 | 8.08% |
| 2023-02-13 | N/A | N/A | $150,200 | 33.98% |
| 2022-02-13 | $1869.17 | N/A | $112,107 | 10.00% |
Listed by: Abby Cadenhead • KWSynergy
Mls Name: NTREIS
Mls ID: #20809049
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.
