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 1131 Fox Hunt Trl, Willow Park, TX, 76087 priced at $459,000 pairs $3,769/mo rent with $505/mo cash flow after a $2,247/mo payment. Total monthly income equals $3,769/mo, and annual cash flow comes to $6,055/yr on $152,159 invested. Return on cash invested is 23.89% in year one, and rental yield stands at 9.85% on a $459,000 basis. Equity gained on principal adds $2,962/yr, and 5% annual appreciation accumulates to $126,813 by year five. Five-year ROI measures 125.4% and total cumulative return in cash reaches $190,799. For financing, Ziffy Mortgage’s DSCR program evaluates $3,769/mo property income against a $2,247/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2001
0.69 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 |
|---|---|---|
| 2024-10-24 | Listed for sale | $459,000 |
| 2020-04-22 | Sold | N/A |
| 2020-03-27 | Pending sale | $315,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $6332.13 | 6.67% | $418,540 | N/A |
| 2023-02-13 | $5936.02 | -16.80% | $418,540 | 24.62% |
| 2022-02-13 | $7134.76 | -5.55% | $335,850 | N/A |
Listed by: Donna Galvan • Coldwell Banker Apex, REALTORS
Mls Name: NTREIS
Mls ID: #20754122
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.
