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 302 Eastover Dr, Early, TX, 76802 generates $2,167/mo in rent and, after a $1,224/mo payment, leaves $389/mo in cash flow. Total monthly income is $2,167/mo, and annual cash flow is $4,666/yr on $82,875 invested. Return on cash invested sits at 25.54% in year one, and rental yield is 10.4% on a $250,000 entry. Equity gained on principal adds $1,613/yr, while 5% annual appreciation builds toward $69,070 over five years. Five-year ROI reaches 134.25% and total cumulative return in cash sums $111,262. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,167/mo property income rather than buyer’s personal income.
Single Family
Built in 1923
1.08 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 |
|---|---|---|
| 2025-06-12 | Listed for sale | $250,000 |
| 2016-06-17 | Listing removed | $139,900 |
| 2016-06-10 | Pending sale | $139,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-12 | $3879.72 | 18.98% | $227,830 | 2.69% |
| 2023-06-12 | $3260.87 | -13.57% | $221,855 | 10.00% |
| 2022-06-12 | $3772.93 | N/A | $201,686 | 6.17% |
Listed by: Jennifer Huggins • eXp Realty LLC
Mls Name: NTREIS
Mls ID: #20967841
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.
