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 Wills Pt at 10941 Waco Bay Loop, Wills Pt, TX, 75169 offers a 10.49% rental yield on a $139,950 purchase with $1,223/mo rent. Total monthly income registers $1,223/mo, and a $685/mo payment leaves $228/mo available for distribution. Annual cash flow reaches $2,733/yr on $46,393 to close, and return on cash invested stands at 25.8% in year one. Equity gained on principal adds $903/yr while 5% annual appreciation supports $38,666 over five years. Portfolio math shows five-year ROI at 135.65% and total cumulative return in cash at $62,935. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,223/mo property income against a $685/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Manufactured
Built in 2000
1.03 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75169, Wills Point, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,834 (100%) |
| Owner Occupied HU | 5,380 (68.7%) |
| Renter Occupied HU | 1,664 (21.2%) |
| Vacant Housing Units | 790 (10.1%) |
| Median Home Value | $230,460 |
| Average Home Value | $317,907 |
Residential
6,794
Single Family
6,744
Multi-Family
50
Businesses
484
Date | Event | Price |
|---|---|---|
| 2024-11-05 | Listed for sale | $139,950 |
| 2024-10-30 | Contingent | $139,950 |
| 2024-10-21 | Listed for sale | $139,950 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Cj Coe • Exit Realty Pinnacle Group
Mls Name: NTREIS
Mls ID: #20734748
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.
