104 Sawgrass DrWillow ParkTX76008
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Rental property for sale in Willow Park at 104 Sawgrass Dr, Willow Park, TX, 76008 priced at $379,900 pairs $3,037/mo rent with $336/mo cash flow after a $1,859/mo payment. Total monthly income equals $3,037/mo, and annual cash flow comes to $4,031/yr on $125,937 invested. Return on cash invested is 23.11% in year one, and rental yield stands at 9.59% on a $379,900 basis. Equity gained on principal adds $2,451/yr, and 5% annual appreciation accumulates to $104,959 by year five. Five-year ROI measures 121.2% and total cumulative return in cash reaches $152,633. For financing, Ziffy Mortgage’s DSCR program evaluates $3,037/mo property income against a $1,859/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2007
6,229 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76008, Aledo, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,914 (100%) |
| Owner Occupied HU | 8,685 (87.6%) |
| Renter Occupied HU | 749 ( 7.6%) |
| Vacant Housing Units | 480 ( 4.8%) |
| Median Home Value | $528,969 |
| Average Home Value | $590,314 |
Housing Distribution
Address Breakdown
Residential
9,537
Single Family
9,524
Multi-Family
13
Businesses
763
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Susan Cook • Williams Trew Real Estate
Mls Name: NTREIS
Mls ID: #21016116