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 134 Cedar Elm Rd, Willow Park, TX, 76087 generates $4,522/mo in rent and, after a $1,615/mo payment, leaves $2,176/mo in cash flow. Total monthly income is $4,522/mo, and annual cash flow is $26,109/yr on $109,362 invested. Return on cash invested sits at 43.78% in year one, and rental yield is 16.45% on a $329,900 entry. Equity gained on principal adds $2,129/yr, while 5% annual appreciation builds toward $91,145 over five years. Five-year ROI reaches 232.08% and total cumulative return in cash sums $253,803. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,522/mo property income rather than buyer’s personal income.
Single Family
Built in 1973
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 |
|---|---|---|
| 2024-08-08 | Price change | $329,900 |
| 2024-06-17 | Price change | $344,000 |
| 2024-04-29 | Price change | $354,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $1619.47 | -35.48% | $378,230 | 58.63% |
| 2022-08-14 | $2509.95 | 0.94% | $238,430 | N/A |
| 2021-08-14 | $2486.59 | 0.63% | $238,430 | 13.51% |
Listed by: Devonna Cowdrey • eXp Realty, LLC
Mls Name: NTREIS
Mls ID: #20546788
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.
