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 Hudson Oaks at 117 Coates Trl, Hudson Oaks, TX, 76087 priced at $550,000 converts $3,931/mo rent into $20/mo cash flow after a $2,692/mo obligation. Total monthly income equals $3,931/mo, and annual cash flow totals $238/yr on $180,950 invested. Return on cash invested prints 20.19% in year one, and rental yield reads 8.58% against a $550,000 entry. Equity gained on principal adds $3,549/yr, while 5% annual appreciation compiles into $151,955 by year five. Five-year ROI reaches 105.54% and total cumulative return in cash sums $190,978. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,931/mo property income covering a $2,692/mo payment, not borrower’s personal income.
Single Family
Built in 1988
1 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 |
|---|---|---|
| 2025-04-11 | Listed for sale | $550,000 |
| 2017-05-13 | Sold | N/A |
| 2013-07-23 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-11 | $5520.77 | 12.75% | $452,930 | N/A |
| 2023-04-11 | $4896.30 | -14.13% | $452,930 | 33.76% |
| 2022-04-11 | $5702.23 | 5.17% | $338,610 | N/A |
Listed by: Valerie Martinez • Fathom Realty LLC
Mls Name: NTREIS
Mls ID: #20897839
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.
