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 107 Sundance Ct, Hudson Oaks, TX, 76087 priced at $535,000 converts $4,024/mo rent into $219/mo cash flow after a $2,619/mo obligation. Total monthly income equals $4,024/mo, and annual cash flow totals $2,629/yr on $176,015 invested. Return on cash invested prints 21.55% in year one, and rental yield reads 9.03% against a $535,000 entry. Equity gained on principal adds $3,452/yr, while 5% annual appreciation compiles into $147,811 by year five. Five-year ROI reaches 112.87% and total cumulative return in cash sums $198,676. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,024/mo property income covering a $2,619/mo payment, not borrower’s personal income.
Single Family
Built in 1987
1.08 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 |
|---|---|---|
| 2025-06-22 | Listed for sale | $535,000 |
| 2025-05-31 | Listing removed | $548,000 |
| 2025-04-24 | Price change | $548,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-23 | $5930.66 | 1.31% | $489,610 | N/A |
| 2023-06-23 | $5854.24 | -14.02% | $489,610 | 33.61% |
| 2022-06-23 | $6808.51 | -4.16% | $366,450 | N/A |
Listed by: Chris Reeves • Trinity Group Realty
Mls Name: NTREIS
Mls ID: #20954787
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.
