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 165 Winged Foot Dr, Willow Park, TX, 76008 offers a 9.17% rental yield on a $415,000 purchase with $3,173/mo rent. Total monthly income registers $3,173/mo, and a $2,031/mo payment leaves $200/mo available for distribution. Annual cash flow reaches $2,401/yr on $137,573 to close, and return on cash invested stands at 21.65% in year one. Equity gained on principal adds $2,678/yr while 5% annual appreciation supports $114,657 over five years. Portfolio math shows five-year ROI at 113.51% and total cumulative return in cash at $156,153. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,173/mo property income against a $2,031/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2009
9,147 sqft lot
$N/A/sqft
$264 annually HOA
Neighborhood data shown for ZIP Code: 76008, Aledo, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,914 (100%) |
| Owner Occupied HU | 8,685 (87.6%) |
| Renter Occupied HU | 749 ( 7.6%) |
| Vacant Housing Units | 480 ( 4.8%) |
| Median Home Value | $528,969 |
| Average Home Value | $590,314 |
Residential
9,537
Single Family
9,524
Multi-Family
13
Businesses
763
Date | Event | Price |
|---|---|---|
| 2025-04-03 | Listed for sale | $415,000 |
| 2020-03-03 | Listing removed | $277,000 |
| 2020-01-06 | Pending sale | $277,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-03 | $6584.88 | 14.83% | $411,660 | N/A |
| 2023-04-03 | $5734.50 | -11.87% | $411,660 | 42.72% |
| 2022-04-03 | $6506.65 | -5.81% | $288,430 | N/A |
Listed by: Bryson Swiggart • Tx Land & Legacy Realty, LLC
Mls Name: NTREIS
Mls ID: #20884338
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.
