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 Pleasanton at 1861 Wayward Ct, Pleasanton, TX, 78064 listed at $399,000 pairs $3,367/mo rent with a $1,953/mo payment to leave $530/mo cash flow. Total monthly income runs $3,367/mo, and annual cash flow reaches $6,355/yr on $132,269 cash to close. Return on cash invested measures 24.71% in year one, and rental yield registers 10.13% at a $399,000 basis. Equity gained on principal adds $2,575/yr, and annual property appreciation at 5% supports $110,236 by year five. Five-year ROI tracks 129.83% and total cumulative return in cash totals $171,722. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,367/mo property income relative to a $1,953/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2007
0.40 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78064, Pleasanton, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,772 (100%) |
| Owner Occupied HU | 4,253 (62.8%) |
| Renter Occupied HU | 1,762 (26.0%) |
| Vacant Housing Units | 757 (11.2%) |
| Median Home Value | $214,696 |
| Average Home Value | $228,242 |
Residential
6,107
Single Family
6,031
Multi-Family
76
Businesses
727
Date | Event | Price |
|---|---|---|
| 2025-04-21 | Listed for sale | $399,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-22 | $4476.86 | 12.06% | $387,019 | 10.00% |
| 2023-04-22 | $3995.18 | -16.21% | $351,835 | 10.00% |
| 2022-04-22 | $4768.36 | -13.04% | $319,850 | 3.98% |
What's Special
Access Only
Listed by: Clifton Shearrer • Brohill Realty Ltd
Mls Name: SABOR
Mls Provider:
Mls ID: #1860154
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.
