251 Whispering Oaks LnEarlyTX76802
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
Rental property for sale in Early at 251 Whispering Oaks Ln, Early, TX, 76802 offers $2,060/mo rent that, after a $1,415/mo payment, leaves $4/mo cash flow. Total monthly income is $2,060/mo, and annual cash flow is $53/yr on $95,804 cash. Return on cash invested measures 19.96% in year one, and rental yield stands at 8.55% at a $289,000 entry. Equity gained on principal adds $1,865/yr while 5% annual appreciation compounds into $79,845 by year five. Five-year ROI records 104.38% and total cumulative return in cash reaches $99,998. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,060/mo property income versus a $1,415/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1986
2 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