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 1114 N Elm St, Weatherford, TX, 76086 offers $2,588/mo rent that, after a $1,463/mo payment, leaves $407/mo cash flow. Total monthly income is $2,588/mo, and annual cash flow is $4,883/yr on $99,119 cash. Return on cash invested measures 24.84% in year one, and rental yield stands at 10.39% at a $299,000 entry. Equity gained on principal adds $1,929/yr while 5% annual appreciation compounds into $82,608 by year five. Five-year ROI records 130.7% and total cumulative return in cash reaches $129,550. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,588/mo property income versus a $1,463/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2014
8,276 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76086, Weatherford, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,406 (100%) |
| Owner Occupied HU | 4,571 (48.6%) |
| Renter Occupied HU | 4,211 (44.8%) |
| Vacant Housing Units | 624 ( 6.6%) |
| Median Home Value | $269,393 |
| Average Home Value | $302,218 |
Residential
9,288
Single Family
8,214
Multi-Family
1,074
Businesses
1,986
Date | Event | Price |
|---|---|---|
| 2025-05-21 | Listed for sale | $299,000 |
| 2025-05-02 | Listing removed | $299,000 |
| 2025-04-18 | Listed for sale | $299,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-22 | $5625.70 | 0.34% | $291,870 | N/A |
| 2023-05-22 | $5606.62 | 20.60% | $291,870 | 39.26% |
| 2022-05-22 | $4648.79 | -1.60% | $209,580 | N/A |
Listed by: Teresa Willhite • Fathom Realty LLC
Mls Name: NTREIS
Mls ID: #20908590
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.
