202 Bay Hill DrWillow ParkTX76008
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
Rental property for sale in Willow Park at 202 Bay Hill Dr, Willow Park, TX, 76008 offers $3,032/mo rent that, after a $1,805/mo payment, leaves $395/mo cash flow. Total monthly income is $3,032/mo, and annual cash flow is $4,737/yr on $122,224 cash. Return on cash invested measures 23.78% in year one, and rental yield stands at 9.87% at a $368,700 entry. Equity gained on principal adds $2,379/yr while 5% annual appreciation compounds into $101,865 by year five. Five-year ROI records 124.89% and total cumulative return in cash reaches $152,645. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,032/mo property income versus a $1,805/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2009
5,662 sqft lot
$N/A/sqft
$15 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76008, Aledo, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,914 (100%) |
| Owner Occupied HU | 8,685 (87.6%) |
| Renter Occupied HU | 749 ( 7.6%) |
| Vacant Housing Units | 480 ( 4.8%) |
| Median Home Value | $528,969 |
| Average Home Value | $590,314 |
Housing Distribution
Address Breakdown
Residential
9,537
Single Family
9,524
Multi-Family
13
Businesses
763
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A