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% |
Investment property for sale in Willow Park at 159 Overland Trl, Willow Park, TX, 76087 with 5% annual appreciation on a $338,500 basis while $2,857/mo rent supports operations. Total monthly income totals $2,857/mo and a $1,657/mo payment preserves $405/mo for cash returns. Annual cash flow comes to $4,856/yr on $112,213 deployed, and return on cash invested reaches 24.24% in year one. Equity gained on principal adds $2,184/yr, and five-year appreciation sums $93,521 alongside rental yield of 10.13%. Five-year ROI measures 127.43% and total cumulative return in cash totals $142,995.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,857/mo property income versus a $1,657/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2007
6,577 sqft lot
$N/A/sqft
$540 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 |
|---|---|---|
| 2025-02-07 | Price change | $338,500 |
| 2024-12-05 | Price change | $349,900 |
| 2024-11-20 | Price change | $369,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $5554.89 | 15.33% | $382,340 | N/A |
| 2023-02-13 | $4816.60 | -13.59% | $382,340 | 52.75% |
| 2022-02-13 | $5573.90 | -4.80% | $250,300 | N/A |
Listed by: Sloan Yorek • Compass RE Texas, LLC
Mls Name: NTREIS
Mls ID: #20772696
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.
