TUPELO Plan, Terra Trace, Crowley, TX, 76036 | $192/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

TUPELO Plan, Terra Trace, Crowley, TX, 76036 | $192/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1796 sft

9657 Alderleaf Trl, Crowley, TX, 76036

3 Bed
3 Bath
1750 sft

4901 Fairway Ct, Granbury, TX, 76049

3 Bed
2 Bath
1745 sft

5207 Fairway Cir, Granbury, TX, 76049

4 Bed
3 Bath
3026 sft

Dewberry II Plan, Godley Ranch, Godley, TX, 76044

Nearby investment properties with comparable prices

3 Bed
2 Bath
1672 sft

4521 Ridgehurst Ln, Fort Worth, TX, 76036

4 Bed
2 Bath
1733 sft

9640 Springmill Ln, Crowley, TX, 76036

Concept 2065 Plan, Silo Mills - Select Series

3 Bed
2 Bath
2065 sft

Concept 2065 Plan, Silo Mills - Select Series, Joshua, TX, 76058

3 Bed
2 Bath
2065 sft

Concept 2065 Plan, Chisholm Hills, Cleburne, TX, 76033

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Rental property for sale in Crowley at TUPELO Plan, Terra Trace, Crowley, TX, 76036 offers $2,602/mo rent that, after a $1,659/mo payment, leaves $192/mo cash flow. Total monthly income is $2,602/mo, and annual cash flow is $2,299/yr on $112,375 cash. Return on cash invested measures 21.95% in year one, and rental yield stands at 9.21% at a $338,990 entry. Equity gained on principal adds $2,187/yr while 5% annual appreciation compounds into $93,657 by year five. Five-year ROI records 115.03% and total cumulative return in cash reaches $129,265. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,602/mo property income versus a $1,659/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Tupelo is a single story home that offers 3 bedrooms, 2 bathrooms and approx 1,449 sq. ft. of living space. As you enter the long foyer, you'll pass both secondary bedrooms, as well as the secondary bathroom. The secondary bedrooms both feature large walk in closets. Next you'll enter the open concept kitchen which features stainless steel appliances with gas cooking range, granite countertops, and a corner walk-in pantry. The large kitchen island overlooks the living room which has plenty of natural lighting. The dining room is next to the kitchen and leads out to the large covered patio. The private main bedroom suite is located off the living room and features a huge walk-in closet and large walk-in shower with ceramic tile surround. Additional features include: tankless water heater; Ceramic tile flooring at Entry, Hallways (per plan), Kitchen/Breakfast, Living Room, Utility and Bathrooms; and, full yard sod, landscaping and irrigation. The Tupelo includes our HOME IS CONNECTED base package. Using one central hub that talks to all the devices in your home, you can control the lights, thermostat and locks, all from your cellular device. Photos shown here may not depict the specified home and features and are included for illustration purposes only. Elevations, exterior/ interior colors, options, available upgrades, and standard features will vary in each community and may change without notice. May include options, elevations, and upgrades (such as patio covers,

Neighborhood Data

Neighborhood data shown for ZIP Code: 76036, Crowley, TX area.

Housing Distribution

Housing Statistics

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