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 Crowley at 401 Nita Ct, Crowley, TX, 76036 priced at $280,000 pairs $2,460/mo rent with $469/mo cash flow after a $1,370/mo payment. Total monthly income equals $2,460/mo, and annual cash flow comes to $5,632/yr on $92,820 invested. Return on cash invested is 25.98% in year one, and rental yield stands at 10.54% on a $280,000 basis. Equity gained on principal adds $1,807/yr, and 5% annual appreciation accumulates to $77,359 by year five. Five-year ROI measures 136.61% and total cumulative return in cash reaches $126,801. For financing, Ziffy Mortgage’s DSCR program evaluates $2,460/mo property income against a $1,370/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1983
0.45 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76036, Crowley, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,161 (100%) |
| Owner Occupied HU | 11,502 (75.9%) |
| Renter Occupied HU | 3,242 (21.4%) |
| Vacant Housing Units | 417 ( 2.8%) |
| Median Home Value | $345,283 |
| Average Home Value | $389,819 |
Residential
14,610
Single Family
13,553
Multi-Family
1,057
Businesses
581
Date | Event | Price |
|---|---|---|
| 2025-07-19 | Listed for sale | $280,000 |
| 2019-12-11 | Listing removed | $150,000 |
| 2019-12-11 | Listed for sale | $150,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-19 | $3682.67 | 10.91% | $248,264 | -1.65% |
| 2023-07-19 | $3320.28 | -21.40% | $252,431 | 20.98% |
| 2022-07-19 | $4224.38 | 0.28% | $208,660 | 19.43% |
Listed by: Mariela Borjon • Su Kaza Realty, LLC
Mls Name: NTREIS
Mls ID: #21005766
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.
