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 Hudson Oaks at 103 Ranch Oak Dr, Hudson Oaks, TX, 76087 priced at $150,000 converts $1,614/mo rent into $548/mo cash flow after a $734/mo obligation. Total monthly income equals $1,614/mo, and annual cash flow totals $6,570/yr on $49,725 invested. Return on cash invested prints 33.12% in year one, and rental yield reads 12.91% against a $150,000 entry. Equity gained on principal adds $968/yr, while 5% annual appreciation compiles into $41,442 by year five. Five-year ROI reaches 174.93% and total cumulative return in cash sums $86,982. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,614/mo property income covering a $734/mo payment, not borrower’s personal income.
Manufactured
Built in 1999
0.29 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76087, Weatherford, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,957 (100%) |
| Owner Occupied HU | 11,689 (73.3%) |
| Renter Occupied HU | 2,785 (17.5%) |
| Vacant Housing Units | 1,483 ( 9.3%) |
| Median Home Value | $391,521 |
| Average Home Value | $469,949 |
Residential
15,928
Single Family
14,871
Multi-Family
1,057
Businesses
672
Date | Event | Price |
|---|---|---|
| 2024-11-18 | Listed for sale | $150,000 |
| 2024-11-05 | Contingent | $150,000 |
| 2024-10-11 | Price change | $150,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $865.66 | 0.44% | $53,140 | N/A |
| 2023-12-27 | $861.89 | 66.11% | $53,140 | 90.67% |
| 2022-12-27 | $518.88 | -1.81% | $27,870 | N/A |
Listed by: Gabriel Leal • TK Realty
Mls Name: NTREIS
Mls ID: #20685028
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.
