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 Eastland at 504 S Daugherty Ave, Eastland, TX, 76448 generates $2,980/mo in rent and, after a $1,025/mo payment, leaves $1,491/mo in cash flow. Total monthly income is $2,980/mo, and annual cash flow is $17,887/yr on $69,449 invested. Return on cash invested sits at 45.66% in year one, and rental yield is 17.07% on a $209,500 entry. Equity gained on principal adds $1,352/yr, while 5% annual appreciation builds toward $57,881 over five years. Five-year ROI reaches 242.18% and total cumulative return in cash sums $168,195. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,980/mo property income rather than buyer’s personal income.
Single Family
Built in 1940
10,018 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 |
|---|---|---|
| 2024-05-06 | Price change | $209,500 |
| 2024-04-08 | Listed for sale | $219,500 |
| 2024-03-20 | Pending sale | $219,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | N/A | N/A | $189,060 | 9.30% |
| 2022-08-15 | N/A | N/A | $172,980 | 43.72% |
| 2021-08-15 | N/A | N/A | $120,360 | 4.55% |
Listed by: Dwight Dabbs • RE/MAX, CrossRoad REALTORS
Mls Name: NTREIS
Mls ID: #20546075
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.
