Yosemite - B1 Plan, Colony Park, Eastland, TX, 76448 | $356/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

Yosemite - B1 Plan, Colony Park, Eastland, TX, 76448 | $356/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1202 sft

Yosemite - A1 Plan, Colony Park, Eastland, TX, 76448

3 Bed
1 Bath
1324 sft

426 County Road 194, Eastland, TX, 76448

3 Bed
2 Bath
1521 sft

1308 Simmons St, Eastland, TX, 76448

3 Bed
1 Bath
1074 sft

108 E Burkett Blvd, Eastland, TX, 76448

Nearby investment properties with comparable prices

3 Bed
2 Bath
1430 sft

12720 Fm 374, Cross Plains, TX, 76443

1 Bed
2 Bath
9000 sft

200 W 8th St, Cisco, TX, 76437

3 Bed
2 Bath
1202 sft

Yosemite - A1 Plan, Colony Park, Eastland, TX, 76448

2 Bed
2 Bath
1455 sft

1411 Bliss St, Cisco, TX, 76437

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

Total monthly income is $1,800/mo, and annual cash flow is $4,272/yr on $67,291 cash. Return on cash invested measures 26.26% in year one, and rental yield stands at 10.64% at a $202,990 entry. Equity gained on principal adds $1,310/yr while 5% annual appreciation compounds into $56,082 by year five. Five-year ROI records 138.19% and total cumulative return in cash reaches $92,987. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,800/mo property income versus a $994/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA

More details about the property

SELLER Paid Closing Costs and SELLER paid Realtor Commission! With NHC you not only get More Space for Less Money - but now we want to offset your out of pocket costs too! With National Home Corp, you really do get More For Less... NO B.S. Payments as low as $1443 with NO MONEY DOWN in select communities. Terms and conditions apply. Up to 3.5% Closing Cost contribution when you use NHC Mortgage and our preferred Title Company As Americas Affordable Builder we are here to provide opportunities for home ownership at the best price! Visit our website for more information on available homes and contact us for incentives! NHC is providing you the LOWEST Price and Price per Square Foot! And now, we want to provide closing costs to help lower your out of pocket costs and/ or buy down your interest rate. CALL OR VISIT TODAY! Main Photo is rendering of the floorplan. Actual elevation style and color can be provided by sales team or viewed on the website. HOW TO BUY in 4 easy steps! And we mean EASY! Pick your home! - don't stress about the financing yet, pick it and put a ring? Oops, contract? on it! Only $95 dollars down when you finance with NHC Mortgage, AND you get a financing contingency. So pay your deposit and write your contract, this protects you and your home for up to 14 days! If you don't qualify, we'll refund the $95. The remainder of the deposit isn't due until you have your pre-qualification! Apply for your loan within 3 days of writing your contract. This g

Neighborhood Data

Neighborhood data shown for ZIP Code: 76448, Eastland, TX area.

Housing Distribution

Housing Statistics

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