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 120 Allie Ct, Hudson Oaks, TX, 76087 generates $6,876/mo in rent and, after a $4,160/mo payment, leaves $820/mo in cash flow. Total monthly income is $6,876/mo, and annual cash flow is $9,835/yr on $279,617 invested. Return on cash invested sits at 23.58% in year one, and rental yield is 9.71% on a $849,900 entry. Equity gained on principal adds $5,484/yr, while 5% annual appreciation builds toward $234,812 over five years. Five-year ROI reaches 123.72% and total cumulative return in cash sums $345,950. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $6,876/mo property income rather than buyer’s personal income.
Single Family
Built in 1998
1.27 Acres lot
$N/A/sqft
$150 annually 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 |
|---|---|---|
| 2025-01-17 | Price change | $849,900 |
| 2024-12-20 | Price change | $859,900 |
| 2024-11-16 | Price change | $874,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $12848.54 | 0.40% | $713,790 | N/A |
| 2023-02-13 | $12797.73 | 28.46% | $713,790 | 43.86% |
| 2022-02-13 | $9962.27 | -2.05% | $496,180 | N/A |
Listed by: Steven Robertson • Real Estate Diplomats
Mls Name: NTREIS
Mls ID: #20635530
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.
