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 Wills Point at 10185 Gaillard Lake Est, Wills Point, TX, 75169 uses $44,753 cash to close to unlock $1,065/yr annual cash flow and $89/mo monthly cash flow. Total monthly income runs $1,049/mo, and a $661/mo payment keeps the spread at $89/mo. Purchase price stands at $135,000, and rental yield measures 9.32% with $1,049/mo rent. Return on cash invested shows 22.29% in year one, and 5% annual appreciation builds toward $37,298 over five years. Five-year ROI reaches 116.86% and total cumulative return in cash records $52,297. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,049/mo property income covering a $661/mo payment rather than investor’s personal income.
Manufactured
Built in 2018
0.72 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75169, Wills Point, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,834 (100%) |
| Owner Occupied HU | 5,380 (68.7%) |
| Renter Occupied HU | 1,664 (21.2%) |
| Vacant Housing Units | 790 (10.1%) |
| Median Home Value | $230,460 |
| Average Home Value | $317,907 |
Residential
6,794
Single Family
6,744
Multi-Family
50
Businesses
484
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Mindy Harris • Exit Realty Pinnacle Group
Mls Name: NTREIS
Mls ID: #21082058
