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 Weatherford at 1212 Bois D Arc St, Weatherford, TX, 76086 priced at $325,000 pairs $2,777/mo rent with $433/mo cash flow after a $1,591/mo payment. Total monthly income equals $2,777/mo, and annual cash flow comes to $5,200/yr on $107,738 invested. Return on cash invested is 24.74% in year one, and rental yield stands at 10.25% on a $325,000 basis. Equity gained on principal adds $2,097/yr, and 5% annual appreciation accumulates to $89,792 by year five. Five-year ROI measures 130.09% and total cumulative return in cash reaches $140,161. For financing, Ziffy Mortgage’s DSCR program evaluates $2,777/mo property income against a $1,591/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1965
0.38 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76086, Weatherford, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,406 (100%) |
| Owner Occupied HU | 4,571 (48.6%) |
| Renter Occupied HU | 4,211 (44.8%) |
| Vacant Housing Units | 624 ( 6.6%) |
| Median Home Value | $269,393 |
| Average Home Value | $302,218 |
Residential
9,288
Single Family
8,214
Multi-Family
1,074
Businesses
1,986
Date | Event | Price |
|---|---|---|
| 2025-03-14 | Listed for sale | $325,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-14 | $5781.63 | 0.34% | $299,960 | N/A |
| 2023-03-14 | $5762.02 | 17.09% | $299,960 | 35.20% |
| 2022-03-14 | $4921.16 | -1.60% | $221,860 | N/A |
Listed by: Joyce Wallace • RE/MAX Trinity
Mls Name: NTREIS
Mls ID: #20870944
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.
