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 Weatherford at 1072 Elevation Trl, Weatherford, TX, 76087 priced at $515,000 pairs $5,308/mo rent with $1,645/mo cash flow after a $2,521/mo payment. Total monthly income equals $5,308/mo, and annual cash flow comes to $19,745/yr on $169,435 invested. Return on cash invested is 31.71% in year one, and rental yield stands at 12.37% on a $515,000 basis. Equity gained on principal adds $3,323/yr, and 5% annual appreciation accumulates to $142,285 by year five. Five-year ROI measures 167.34% and total cumulative return in cash reaches $283,537. For financing, Ziffy Mortgage’s DSCR program evaluates $5,308/mo property income against a $2,521/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2024
1 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 |
|---|---|---|
| 2024-07-31 | Price change | $515,000 |
| 2024-07-09 | Price change | $529,000 |
| 2024-04-05 | Listed for sale | $535,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $677.01 | -13.32% | $42,000 | N/A |
| 2022-08-14 | $781.05 | N/A | $42,000 | N/A |
Listed by: Sherri Echols • 5 Star Realty
Mls Name: NTREIS
Mls ID: #20565997
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.
