








A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |


Total monthly income runs $3,828/mo, and a $3,999/mo payment. Purchase price stands at $817,000, and rental yield measures 5.62% with $3,828/mo rent. Return on cash invested shows 9.51% in year one, and 5% annual appreciation builds toward $225,722 over five years. Five-year ROI reaches 48.9% and total cumulative return in cash records $131,441. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,828/mo property income covering a $3,999/mo payment rather than investor’s personal income.
Single Family
Built in 2023
0.45 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76712, Woodway, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,159 (100%) |
| Owner Occupied HU | 7,758 (63.8%) |
| Renter Occupied HU | 3,664 (30.1%) |
| Vacant Housing Units | 737 ( 6.1%) |
| Median Home Value | $345,561 |
| Average Home Value | $391,016 |
Residential
12,041
Single Family
10,323
Multi-Family
1,718
Businesses
1,182
Date | Event | Price |
|---|---|---|
| 2023-03-16 | Sold | N/A |
| 2023-03-01 | Pending sale | $812,500 |
| 2023-03-01 | Listed for sale | $812,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2025-12-18 | N/A | N/A | $818,980 | -3.17% |
| 2024-12-18 | $18131.45 | 51.82% | $845,810 | 52.45% |
| 2023-12-18 | $11942.57 | 517.52% | $554,820 | 588.53% |



Listed by: Camie Cross • Logan Capital Real Estate, PLLC
Mls Name: NTREIS
Mls ID: #21134126
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.