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 140 Juan Ct, Hudson Oaks, TX, 76087 priced at $174,900 converts $1,399/mo rent into $155/mo cash flow after a $856/mo obligation. Total monthly income equals $1,399/mo, and annual cash flow totals $1,864/yr on $57,979 invested. Return on cash invested prints 23.12% in year one, and rental yield reads 9.6% against a $174,900 entry. Equity gained on principal adds $1,129/yr, while 5% annual appreciation compiles into $48,322 by year five. Five-year ROI reaches 121.35% and total cumulative return in cash sums $70,356. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,399/mo property income covering a $856/mo payment, not borrower’s personal income.
Manufactured
Built in 1999
0.25 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 |
|---|---|---|
| 2025-04-16 | Listed for sale | $174,900 |
| 2021-04-05 | Sold | N/A |
| 2020-12-21 | Listed for sale | $120,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-16 | $407.25 | 0.44% | $25,000 | N/A |
| 2023-04-16 | $405.48 | 190.38% | $25,000 | 233.33% |
| 2022-04-16 | $139.64 | -1.81% | $7,500 | N/A |
Listed by: Penelope Pardue • Scopen Realty Group
Mls Name: NTREIS
Mls ID: #20904832
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.
