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 Woodway at 105 Edinburgh, Woodway, TX, 76712 uses $172,725 cash to close to unlock $6,022/yr annual cash flow and $502/mo monthly cash flow. Total monthly income runs $4,493/mo, and a $2,570/mo payment keeps the spread at $502/mo. Purchase price stands at $525,000, and rental yield measures 10.27% with $4,493/mo rent. Return on cash invested shows 23.55% in year one, and 5% annual appreciation builds toward $145,048 over five years. Five-year ROI reaches 124.18% and total cumulative return in cash records $214,485. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,493/mo property income covering a $2,570/mo payment rather than investor’s personal income.
Single Family
Built in 2006
0.29 Acres lot
$N/A/sqft
$85 monthly 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 | Listed for sale | $525,000 |
| 2021-04-30 | Sold | N/A |
| 2021-03-19 | Pending sale | $425,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-12 | $10782.06 | 0.93% | $502,970 | 1.35% |
| 2023-07-12 | $10682.28 | -1.15% | $496,270 | 10.22% |
| 2022-07-12 | $10806.61 | 27.15% | $450,270 | 18.57% |
Listed by: Ashley Warren • Magnolia Realty
Mls Name: NTREIS
Mls ID: #20998010
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.
