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 Early at 417 Garmon Dr, Early, TX, 76802 offers $3,282/mo rent that, after a $2,203/mo payment, leaves $82/mo cash flow. Total monthly income is $3,282/mo, and annual cash flow is $978/yr on $149,175 cash. Return on cash invested measures 20.56% in year one, and rental yield stands at 8.75% at a $450,000 entry. Equity gained on principal adds $2,904/yr while 5% annual appreciation compounds into $124,327 by year five. Five-year ROI records 107.58% and total cumulative return in cash reaches $160,482. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,282/mo property income versus a $2,203/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2007
0.69 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 |
|---|---|---|
| 2025-02-05 | Listed for sale | $450,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $1817.26 | N/A | $280,970 | 7.68% |
| 2023-02-13 | $1817.26 | -44.66% | $260,940 | 5.86% |
| 2022-02-13 | $3283.82 | N/A | $246,501 | 10.00% |
Listed by: Holly McMillian • KWSynergy
Mls Name: NTREIS
Mls ID: #20835279
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.
