173 Overland TrlWillow ParkTX76087
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Investment property for sale in Willow Park at 173 Overland Trl, Willow Park, TX, 76087 uses $127,628 cash to close to unlock $499/yr annual cash flow and $42/mo monthly cash flow. Total monthly income runs $2,779/mo, and a $1,884/mo payment keeps the spread at $42/mo. Purchase price stands at $385,000, and rental yield measures 8.66% with $2,779/mo rent. Return on cash invested shows 20.3% in year one, and 5% annual appreciation builds toward $106,368 over five years. Five-year ROI reaches 106.15% and total cumulative return in cash records $135,478. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,779/mo property income covering a $1,884/mo payment rather than investor’s personal income.
Single Family
Built in 2006
7,666 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76087, Weatherford, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
15,928
Single Family
14,871
Multi-Family
1,057
Businesses
672
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Becky Hanley • eXp Realty, LLC
Mls Name: NTREIS
Mls ID: #21159617