








A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |


Investment property for sale in Early at 4 Mistletoe Ln, Early, TX, 76802 uses $99,417 cash to close to unlock $3,723/yr annual cash flow and $310/mo monthly cash flow. Total monthly income runs $2,443/mo, and a $1,468/mo payment keeps the spread at $310/mo. Purchase price stands at $299,900, and rental yield measures 9.78% with $2,443/mo rent. Return on cash invested shows 23.65% in year one, and 5% annual appreciation builds toward $82,857 over five years. Five-year ROI reaches 124.17% and total cumulative return in cash records $123,448. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,443/mo property income covering a $1,468/mo payment rather than investor’s personal income.
Single Family
Built in 1993
0.94 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||



Listed by: Ann Jones • Ann Jones Real Estate
Mls Name: NTREIS
Mls ID: #21002494