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 200 Squaw Creek Rd, Willow Park, TX, 76087 uses $157,463 cash to close to unlock $8,617/yr annual cash flow and $718/mo monthly cash flow. Total monthly income runs $4,096/mo, and a $2,325/mo payment keeps the spread at $718/mo. Purchase price stands at $475,000, and rental yield measures 10.35% with $4,096/mo rent. Return on cash invested shows 25.38% in year one, and 5% annual appreciation builds toward $131,234 over five years. Five-year ROI reaches 133.42% and total cumulative return in cash records $210,079. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,096/mo property income covering a $2,325/mo payment rather than investor’s personal income.
Single Family
Built in 1988
1.29 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76087, Weatherford, TX area.
| 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 |
Residential
15,928
Single Family
14,871
Multi-Family
1,057
Businesses
672
Date | Event | Price |
|---|---|---|
| 2025-04-09 | Listed for sale | $475,000 |
| 2025-04-01 | Listing removed | $525,000 |
| 2025-02-27 | Price change | $525,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-09 | $1972.67 | 4.32% | $507,630 | N/A |
| 2023-04-09 | $1890.99 | -36.94% | $507,630 | 43.03% |
| 2022-04-09 | $2998.55 | -0.46% | $354,900 | N/A |
Listed by: Jose De La Fuente • The Property Shop
Mls Name: NTREIS
Mls ID: #20898165
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.
