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 144 Emerald Dr, Hudson Oaks, TX, 76087 generates $3,090/mo in rent and, after a $1,835/mo payment, leaves $424/mo in cash flow. Total monthly income is $3,090/mo, and annual cash flow is $5,085/yr on $124,313 invested. Return on cash invested sits at 24% in year one, and rental yield is 9.89% on a $375,000 entry. Equity gained on principal adds $2,420/yr, while 5% annual appreciation builds toward $103,606 over five years. Five-year ROI reaches 125.98% and total cumulative return in cash sums $156,615. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,090/mo property income rather than buyer’s personal income.
Single Family
Built in 2018
1.07 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 |
|---|---|---|
| 2025-01-17 | Price change | $375,000 |
| 2024-11-13 | Listed for sale | $397,000 |
| 2019-11-13 | Listing removed | $219,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $3848.23 | 14.05% | $320,030 | N/A |
| 2023-02-13 | $3374.14 | -18.44% | $320,030 | 28.60% |
| 2022-02-13 | $4137.08 | -0.46% | $248,850 | N/A |
Listed by: Joe Iley • Mission Real Estate Group
Mls Name: NTREIS
Mls ID: #20776337
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.
