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 West at 175 Willow Ln, West, TX, 76691 priced at $215,000 pairs $1,544/mo rent with $15/mo cash flow after a $1,052/mo payment. Total monthly income equals $1,544/mo, and annual cash flow comes to $185/yr on $71,273 invested. Return on cash invested is 20.17% in year one, and rental yield stands at 8.62% on a $215,000 basis. Equity gained on principal adds $1,387/yr, and 5% annual appreciation accumulates to $59,401 by year five. Five-year ROI measures 105.48% and total cumulative return in cash reaches $75,181. For financing, Ziffy Mortgage’s DSCR program evaluates $1,544/mo property income against a $1,052/mo payment instead of your W2s, 1099s, or Tax returns.
Manufactured
Built in 2015
0.93 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76691, West, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,894 (100%) |
| Owner Occupied HU | 2,109 (72.9%) |
| Renter Occupied HU | 569 (19.7%) |
| Vacant Housing Units | 216 ( 7.5%) |
| Median Home Value | $298,397 |
| Average Home Value | $355,776 |
Residential
2,793
Single Family
2,717
Multi-Family
76
Businesses
240
Date | Event | Price |
|---|---|---|
| 2025-04-30 | Listed for sale | $215,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-30 | $1378.05 | -10.20% | $100,100 | -6.80% |
| 2023-04-30 | $1534.65 | -14.30% | $107,400 | -0.26% |
| 2022-04-30 | $1790.67 | 26.31% | $107,680 | 47.73% |
Listed by: Chelsea Goode • Real Broker, LLC
Mls Name: NTREIS
Mls ID: #20918670
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.
