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 Eastland at 401 S Hillcrest Ave, Eastland, TX, 76448 priced at $285,000 converts $1,778/mo rent into after a $1,395/mo obligation. Total monthly income equals $1,778/mo. Return on cash invested prints 16.75% in year one, and rental yield reads 7.49% against a $285,000 entry. Equity gained on principal adds $1,839/yr, while 5% annual appreciation compiles into $78,740 by year five. Five-year ROI reaches 87.14% and total cumulative return in cash sums $82,326. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,778/mo property income covering a $1,395/mo payment, not borrower’s personal income.
Single Family
Built in 1939
0.43 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76448, Eastland, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,101 (100%) |
| Owner Occupied HU | 1,776 (57.3%) |
| Renter Occupied HU | 655 (21.1%) |
| Vacant Housing Units | 670 (21.6%) |
| Median Home Value | $203,516 |
| Average Home Value | $262,323 |
Residential
2,528
Single Family
2,241
Multi-Family
287
Businesses
387
Date | Event | Price |
|---|---|---|
| 2025-01-03 | Listed for sale | $285,000 |
| 2022-10-24 | Listing removed | N/A |
| 2022-10-15 | Pending sale | $285,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $251,040 | 1.92% |
| 2023-02-13 | N/A | N/A | $246,320 | 0.59% |
| 2022-02-13 | N/A | N/A | $244,880 | 40.08% |
Listed by: Laci Hays • CAPSTONE REAL ESTATE
Mls Name: NTREIS
Mls ID: #20807978
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.
