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 Eddy at 306 4th St, Eddy, TX, 76524 priced at $215,000 pairs $1,544/mo rent with $15/mo cash flow after a $1,052/mo payment. Total monthly income equals $1,544/mo, and annual cash flow comes to $185/yr on $71,273 invested. Return on cash invested is 20.17% in year one, and rental yield stands at 8.62% on a $215,000 basis. Equity gained on principal adds $1,387/yr, and 5% annual appreciation accumulates to $59,401 by year five. Five-year ROI measures 105.48% and total cumulative return in cash reaches $75,181. For financing, Ziffy Mortgage’s DSCR program evaluates $1,544/mo property income against a $1,052/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2006
7,013 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76524, Eddy, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,117 (100%) |
| Owner Occupied HU | 889 (79.6%) |
| Renter Occupied HU | 153 (13.7%) |
| Vacant Housing Units | 75 ( 6.7%) |
| Median Home Value | $281,391 |
| Average Home Value | $316,431 |
Residential
1,036
Single Family
1,036
Multi-Family
0
Businesses
41
Date | Event | Price |
|---|---|---|
| 2025-05-16 | Price change | $215,000 |
| 2025-04-11 | Price change | $219,000 |
| 2024-09-03 | Listed for sale | $225,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-16 | $3278.58 | 5.47% | $182,510 | 6.81% |
| 2023-05-16 | $3108.44 | 133.41% | $170,870 | 46.14% |
| 2022-05-16 | $1331.75 | -2.28% | $116,919 | 10.00% |
Listed by: Debanhi Jobe • Keller Williams Realty, Waco
Mls Name: NTREIS
Mls ID: #20934969
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.
