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 Willow Park at 1119 Woodbridge Ct, Willow Park, TX, 76087 generates $3,353/mo in rent and, after a $2,207/mo payment, leaves $122/mo in cash flow. Total monthly income is $3,353/mo, and annual cash flow is $1,462/yr on $149,507 invested. Return on cash invested sits at 20.89% in year one, and rental yield is 8.92% on a $451,000 entry. Equity gained on principal adds $2,910/yr, while 5% annual appreciation builds toward $124,603 over five years. Five-year ROI reaches 109.36% and total cumulative return in cash sums $163,508. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,353/mo property income rather than buyer’s personal income.
Single Family
Built in 2006
0.72 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 |
|---|---|---|
| 2024-12-15 | Listed for sale | $451,000 |
| 2015-08-31 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $7781.35 | 14.42% | $420,950 | N/A |
| 2023-12-27 | $6800.76 | -10.40% | $420,950 | 26.52% |
| 2022-12-27 | $7590.09 | -4.38% | $332,720 | N/A |
Listed by: Sandra Gandy • BHHS Premier Properties
Mls Name: NTREIS
Mls ID: #20743585
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.
