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 Crandall at 307 N 4th St, Crandall, TX, 75114 offers $790/mo rent that, after a $489/mo payment, leaves $77/mo cash flow. Total monthly income is $790/mo, and annual cash flow is $918/yr on $33,150 cash. Return on cash invested measures 22.68% in year one, and rental yield stands at 9.48% at a $100,000 entry. Equity gained on principal adds $645/yr while 5% annual appreciation compounds into $27,628 by year five. Five-year ROI records 119.03% and total cumulative return in cash reaches $39,460. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $790/mo property income versus a $489/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1958
10,410 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75114, Crandall, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,446 (100%) |
| Owner Occupied HU | 4,703 (86.4%) |
| Renter Occupied HU | 355 ( 6.5%) |
| Vacant Housing Units | 388 ( 7.1%) |
| Median Home Value | $349,344 |
| Average Home Value | $383,560 |
Residential
4,537
Single Family
4,537
Multi-Family
0
Businesses
204
Date | Event | Price |
|---|---|---|
| 2025-05-13 | Listed for sale | $100,000 |
| 2023-04-05 | Listing removed | N/A |
| 2023-03-16 | Listed for sale | $130,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-13 | $1693.92 | -61.82% | $68,700 | -59.63% |
| 2023-05-13 | $4436.74 | 1139.76% | $170,182 | 167.51% |
| 2022-05-13 | $357.87 | N/A | $63,616 | 10.00% |
Listed by: Reyna Vences • Only 1 Realty Group LLC
Mls Name: NTREIS
Mls ID: #20934718
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.
