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 Brock at 109 Magnolia Pl, Brock, TX, 76087 listed at $615,000 pairs $5,266/mo rent with a $3,010/mo payment to leave $680/mo cash flow. Total monthly income runs $5,266/mo, and annual cash flow reaches $8,155/yr on $202,335 cash to close. Return on cash invested measures 24.09% in year one, and rental yield registers 10.28% at a $615,000 basis. Equity gained on principal adds $3,969/yr, and annual property appreciation at 5% supports $169,913 by year five. Five-year ROI tracks 126.91% and total cumulative return in cash totals $256,793. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $5,266/mo property income relative to a $3,010/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2019
1.00 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 |
|---|---|---|
| 2025-09-05 | Listed for sale | $615,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-05 | $12765.30 | -12.14% | $690,000 | -12.48% |
| 2023-09-05 | $14529.83 | 70.28% | $788,410 | 87.59% |
| 2022-09-05 | $8532.69 | 3.37% | $420,290 | N/A |
Listed by: Dee Pryor • Legacy Real Estate of Texas
Mls Name: NTREIS
Mls ID: #21051316
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.
