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 Woodway at 10304 Buffalo Rdg, Woodway, TX, 76712 generates $2,776/mo in rent and, after a $1,615/mo payment, leaves $430/mo in cash flow. Total monthly income is $2,776/mo, and annual cash flow is $5,157/yr on $109,362 invested. Return on cash invested sits at 24.62% in year one, and rental yield is 10.1% on a $329,900 entry. Equity gained on principal adds $2,129/yr, while 5% annual appreciation builds toward $91,145 over five years. Five-year ROI reaches 129.35% and total cumulative return in cash sums $141,459. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,776/mo property income rather than buyer’s personal income.
Single Family
Built in 1999
8,820 sqft 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 |
|---|---|---|
| 2025-07-12 | Price change | $329,900 |
| 2025-06-11 | Price change | $337,000 |
| 2025-05-22 | Price change | $340,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-12 | $2329.51 | -26.57% | $274,065 | 10.00% |
| 2023-07-12 | $3172.21 | -1.72% | $249,150 | 10.00% |
| 2022-07-12 | $3227.64 | -10.52% | $226,500 | 10.00% |
Listed by: Kristi Baker • Bentwood Realty
Mls Name: NTREIS
Mls ID: #20997809
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.
