








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 3854 Star Mesa St, Crandall, TX, 75114 offers $2,650/mo rent that, after a $1,468/mo payment, leaves $517/mo cash flow. Total monthly income is $2,650/mo, and annual cash flow is $6,204/yr on $99,450 cash. Return on cash invested measures 26.15% in year one, and rental yield stands at 10.6% at a $300,000 entry. Equity gained on principal adds $1,936/yr while 5% annual appreciation compounds into $82,884 by year five. Five-year ROI records 137.5% and total cumulative return in cash reaches $136,740. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,650/mo property income versus a $1,468/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2022
6,403 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||



Listed by: Gabriel Torne Meza • EXP REALTY
Mls Name: NTREIS
Mls ID: #21070596