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 402 N College Ave, Eastland, TX, 76448 priced at $425,000 pairs $3,746/mo rent with $724/mo cash flow after a $2,080/mo payment. Total monthly income equals $3,746/mo, and annual cash flow comes to $8,687/yr on $140,888 invested. Return on cash invested is 26.07% in year one, and rental yield stands at 10.58% on a $425,000 basis. Equity gained on principal adds $2,742/yr, and 5% annual appreciation accumulates to $117,420 by year five. Five-year ROI measures 137.11% and total cumulative return in cash reaches $193,169. For financing, Ziffy Mortgage’s DSCR program evaluates $3,746/mo property income against a $2,080/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1930
1.01 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 |
|---|---|---|
| 2024-03-16 | Listed for sale | $425,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | N/A | N/A | $181,030 | 39.25% |
| 2022-08-15 | N/A | N/A | $130,000 | N/A |
| 2021-08-15 | N/A | N/A | $130,000 | -6.76% |
Listed by: Misty Bussell • Keller Williams Brazos West
Mls Name: NTREIS
Mls ID: #20560796
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.
