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 Weatherford at 1933 Bay Laurel Dr, Weatherford, TX, 76086 listed at $335,000 pairs $3,904/mo rent with a $1,640/mo payment to leave $1,521/mo cash flow. Total monthly income runs $3,904/mo, and annual cash flow reaches $18,257/yr on $111,053 cash to close. Return on cash invested measures 36.35% in year one, and rental yield registers 13.98% at a $335,000 basis. Equity gained on principal adds $2,162/yr, and annual property appreciation at 5% supports $92,554 by year five. Five-year ROI tracks 192.23% and total cumulative return in cash totals $213,476. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,904/mo property income relative to a $1,640/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2011
0.28 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76086, Weatherford, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,406 (100%) |
| Owner Occupied HU | 4,571 (48.6%) |
| Renter Occupied HU | 4,211 (44.8%) |
| Vacant Housing Units | 624 ( 6.6%) |
| Median Home Value | $269,393 |
| Average Home Value | $302,218 |
Residential
9,288
Single Family
8,214
Multi-Family
1,074
Businesses
1,986
Date | Event | Price |
|---|---|---|
| 2024-08-29 | Listed for sale | $335,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-30 | $3088.55 | -19.60% | $334,000 | 71.02% |
| 2022-08-30 | $3841.38 | -6.10% | $195,300 | N/A |
| 2021-08-30 | $4090.86 | -10.25% | $195,300 | 2.89% |
Listed by: Chanler Correll • Red River Realty
Mls Name: NTREIS
Mls ID: #20715527
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.
