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 Aledo at 2201 Wayfield Ln, Aledo, TX, 76008 priced at $514,106 converts $3,803/mo rent into $147/mo cash flow after a $2,516/mo obligation. Total monthly income equals $3,803/mo, and annual cash flow totals $1,769/yr on $169,141 invested. Return on cash invested prints 21.11% in year one, and rental yield reads 8.88% against a $514,106 entry. Equity gained on principal adds $3,317/yr, while 5% annual appreciation compiles into $142,038 by year five. Five-year ROI reaches 110.45% and total cumulative return in cash sums $186,824. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,803/mo property income covering a $2,516/mo payment, not borrower’s personal income.
Townhouse
Built in 2025
4,356 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76008, Aledo, TX area.
| 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 |
Residential
9,537
Single Family
9,524
Multi-Family
13
Businesses
763
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Ben Caballero • Highland Homes Realty
Mls Name: NTREIS
Mls ID: #21006049
