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 Crowley at 412 Scuttle Dr, Crowley, TX, 76036 offers a 10.73% rental yield on a $284,990 purchase with $2,549/mo rent. Total monthly income registers $2,549/mo, and a $1,395/mo payment leaves $419/mo available for distribution. Annual cash flow reaches $5,026/yr on $94,474 to close, and return on cash invested stands at 25.23% in year one. Equity gained on principal adds $1,839/yr while 5% annual appreciation supports $78,737 over five years. Portfolio math shows five-year ROI at 133.06% and total cumulative return in cash at $125,703. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,549/mo property income against a $1,395/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2019
5,924 sqft lot
$N/A/sqft
$125 quarterly 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 |
|---|---|---|
| 2025-04-16 | Listed for sale | $284,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-16 | $5471.38 | 9.92% | $291,905 | -0.89% |
| 2023-04-16 | $4977.81 | -10.10% | $294,531 | 14.17% |
| 2022-04-16 | $5536.77 | 3.06% | $257,978 | 26.39% |
Listed by: Anastasia Riley • Coldwell Banker Realty Frisco
Mls Name: NTREIS
Mls ID: #20897798
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.
