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 Waelder at 2123 Woodcreek Dr, Waelder, TX, 78959 generates $3,761/mo in rent and, after a $1,273/mo payment, leaves $1,775/mo in cash flow. Total monthly income is $3,761/mo, and annual cash flow is $21,294/yr on $86,190 invested. Return on cash invested sits at 44.62% in year one, and rental yield is 17.36% on a $260,000 entry. Equity gained on principal adds $1,678/yr, while 5% annual appreciation builds toward $71,833 over five years. Five-year ROI reaches 237.26% and total cumulative return in cash sums $204,497. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,761/mo property income rather than buyer’s personal income.
Single Family
Built in 1996
10.01 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78959, Waelder, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 948 (100%) |
| Owner Occupied HU | 527 (55.6%) |
| Renter Occupied HU | 201 (21.2%) |
| Vacant Housing Units | 220 (23.2%) |
| Median Home Value | $247,857 |
| Average Home Value | $396,532 |
Residential
471
Single Family
471
Multi-Family
0
Businesses
55
Date | Event | Price |
|---|---|---|
| 2025-04-30 | Listed for sale | $260,000 |
| 2025-04-16 | Listing removed | $399,000 |
| 2025-03-18 | Listed for sale | $399,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-30 | N/A | N/A | $422,410 | -6.83% |
| 2023-04-30 | $5962.91 | 13.98% | $453,360 | 35.96% |
| 2022-04-30 | $5231.46 | -0.42% | $333,450 | 9.02% |
Listed by: George Clarke • Bubela Real Estate
Mls Name: HAR
Mls Provider:
Mls ID: #67098509
Disclaimer: Copyright 2025, Houston REALTORS Information Service, Inc. The information provided is exclusively for consumers 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.
