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 Weatherford at 2026 Bay Laurel Dr, Weatherford, TX, 76086 priced at $430,000 pairs $3,660/mo rent with $602/mo cash flow after a $2,105/mo payment. Total monthly income equals $3,660/mo, and annual cash flow comes to $7,222/yr on $142,545 invested. Return on cash invested is 24.98% in year one, and rental yield stands at 10.21% on a $430,000 basis. Equity gained on principal adds $2,775/yr, and 5% annual appreciation accumulates to $118,801 by year five. Five-year ROI measures 131.22% and total cumulative return in cash reaches $187,047. For financing, Ziffy Mortgage’s DSCR program evaluates $3,660/mo property income against a $2,105/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2015
8,929 sqft 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 |
|---|---|---|
| 2025-05-17 | Listed for sale | $430,000 |
| 2020-02-28 | Listing removed | $279,900 |
| 2020-02-28 | Listed for sale | $279,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2020-05-18 | $6469.12 | -0.56% | $283,290 | N/A |
| 2019-05-18 | $6505.82 | 1.06% | $283,290 | 6.35% |
| 2018-05-18 | $6437.47 | -5.78% | $266,370 | N/A |
Listed by: Laurie Murdoch • Fathom Realty LLC
Mls Name: NTREIS
Mls ID: #20931823
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.
