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 117 Cold Track Dr, Willow Park, TX, 76008 priced at $439,999 pairs $4,120/mo rent with $978/mo cash flow after a $2,154/mo payment. Total monthly income equals $4,120/mo, and annual cash flow comes to $11,738/yr on $145,860 invested. Return on cash invested is 27.96% in year one, and rental yield stands at 11.24% on a $439,999 basis. Equity gained on principal adds $2,839/yr, and 5% annual appreciation accumulates to $121,564 by year five. Five-year ROI measures 147.26% and total cumulative return in cash reaches $214,798. For financing, Ziffy Mortgage’s DSCR program evaluates $4,120/mo property income against a $2,154/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2014
8,363 sqft lot
$N/A/sqft
$150 annually HOA
Neighborhood data shown for ZIP Code: 76008, Aledo, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,914 (100%) |
| Owner Occupied HU | 8,685 (87.6%) |
| Renter Occupied HU | 749 ( 7.6%) |
| Vacant Housing Units | 480 ( 4.8%) |
| Median Home Value | $528,969 |
| Average Home Value | $590,314 |
Residential
9,537
Single Family
9,524
Multi-Family
13
Businesses
763
Date | Event | Price |
|---|---|---|
| 2024-11-20 | Price change | $439,999 |
| 2024-10-30 | Price change | $445,000 |
| 2024-10-16 | Price change | $449,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-11-22 | $6687.81 | -10.54% | $429,310 | 30.88% |
| 2022-11-22 | $7475.37 | -5.43% | $328,030 | N/A |
| 2021-11-22 | $7904.54 | 5.95% | $328,030 | 9.21% |
Listed by: Felicia Johnson • HomeSmart
Mls Name: NTREIS
Mls ID: #20720830
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.
