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 710 Whispering Oaks Ln, Early, TX, 76802 priced at $175,000 pairs $1,741/mo rent with $496/mo cash flow after a $857/mo payment. Total monthly income equals $1,741/mo, and annual cash flow comes to $5,953/yr on $58,013 invested. Return on cash invested is 30.17% in year one, and rental yield stands at 11.94% on a $175,000 basis. Equity gained on principal adds $1,129/yr, and 5% annual appreciation accumulates to $48,349 by year five. Five-year ROI measures 159.16% and total cumulative return in cash reaches $92,335. For financing, Ziffy Mortgage’s DSCR program evaluates $1,741/mo property income against a $857/mo payment instead of your W2s, 1099s, or Tax returns.
Manufactured
Built in 1980
7.23 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 |
|---|---|---|
| 2025-05-29 | Listed for sale | $175,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-29 | $304.82 | N/A | $96,287 | 10.00% |
| 2023-05-29 | $304.82 | -5.12% | $87,534 | 10.00% |
| 2022-05-29 | $321.26 | N/A | $79,576 | 10.00% |
Listed by: Ryan Welch • United Country - Heart of Texas RE
Mls Name: NTREIS
Mls ID: #20950828
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.
