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% |
Investment property for sale in Early at 404 Salt Creek Dr, Early, TX, 76802 at $398,500 posts ROI 13.42% with from $2,248/mo rent. Total monthly income equals $2,248/mo. Return on cash invested measures 13.42% and rental yield reads 6.77% at the current $398,500. Equity gained on principal adds $2,571/yr, and 5% annual appreciation supports $110,098 by year five. Five-year ROI prints 69.68% and total cumulative return in cash totals $92,053. You can finance with Ziffy Mortgage’s DSCR loan, which relies on $2,248/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 2021
0.67 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 |
|---|---|---|
| 2025-04-15 | Listed for sale | $398,500 |
| 2021-08-16 | Sold | N/A |
| 2021-08-03 | Pending sale | $349,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-15 | $8166.77 | N/A | $371,430 | 8.52% |
| 2023-04-15 | N/A | N/A | $342,280 | N/A |
| 2022-04-15 | $7274.23 | N/A | $342,280 | N/A |
Listed by: Cathryn Davis • Texas Goldstar Real Estate
Mls Name: NTREIS
Mls ID: #20904008
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.
