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 Early at 5401 State Highway 36 Cpmanche Ter #76442, Early, TX, 76802 earns $51/mo cash flow from $904/mo rent with a $587/mo payment. Total monthly income totals $904/mo, and annual cash flow totals $612/yr on $39,780 capital. ROI tracks 21.45% on current figures, and rental yield reads 9.04% at a $120,000 purchase. Equity gained on principal adds $774/yr, and 5% annual appreciation supports $33,154 over five years. Five-year ROI reaches 112.27% and total cumulative return in cash sums $44,659. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $904/mo property income instead of your personal income.
Single Family
Built in 1875
0.61 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 |
|---|---|---|
| 2025-07-22 | Listed for sale | $120,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Ray Conner • Heart of Texas Real Estate
Mls Name: United Country
Mls ID: #42165-021978
