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 Crowley at 4920 Sassafras Dr, Crowley, TX, 76036 priced at $415,000 converts $3,172/mo rent into $19/mo cash flow after a $2,031/mo obligation. Total monthly income equals $3,172/mo, and annual cash flow totals $228/yr on $137,573 invested. Return on cash invested prints 20.07% in year one, and rental yield reads 9.17% against a $415,000 entry. Equity gained on principal adds $2,678/yr, while 5% annual appreciation compiles into $114,657 by year five. Five-year ROI reaches 105.61% and total cumulative return in cash sums $145,293. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,172/mo property income covering a $2,031/mo payment, not borrower’s personal income.
Single Family
Built in 2022
6,229 sqft lot
$N/A/sqft
$300 annually 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 |
|---|---|---|
| 2025-04-04 | Listed for sale | $415,000 |
| 2023-04-26 | Sold | N/A |
| 2023-03-27 | Pending sale | $395,863 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-04 | $9013.04 | -8.88% | $373,988 | -8.08% |
| 2023-04-04 | $9891.33 | N/A | $406,855 | N/A |
Listed by: Tim Angel • Compass RE Texas , LLC
Mls Name: NTREIS
Mls ID: #20893677
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.
