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 Eastland at 420 Colony St, Eastland, TX, 76448 uses $91,163 cash to close to unlock $785/yr annual cash flow and $65/mo monthly cash flow. Total monthly income runs $2,021/mo, and a $1,346/mo payment keeps the spread at $65/mo. Purchase price stands at $275,000, and rental yield measures 8.82% with $2,021/mo rent. Return on cash invested shows 20.77% in year one, and 5% annual appreciation builds toward $75,977 over five years. Five-year ROI reaches 108.7% and total cumulative return in cash records $99,095. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,021/mo property income covering a $1,346/mo payment rather than investor’s personal income.
Single Family
Built in 2022
7,535 sqft 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 |
|---|---|---|
| 2025-01-23 | Listed for sale | $275,000 |
| 2022-04-01 | Listing removed | N/A |
| 2021-05-26 | Pending sale | $179,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $232,220 | 8.53% |
| 2023-02-13 | N/A | N/A | $213,960 | 114.52% |
| 2022-02-13 | N/A | N/A | $99,740 | 2987.93% |
Listed by: Brittni Boykin • CAPSTONE REAL ESTATE
Mls Name: NTREIS
Mls ID: #20825005
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.
