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 Willow Park at 223 E Furlong, Willow Park, TX, 76087 priced at $619,900 converts $3,600/mo rent into after a $3,034/mo obligation. Total monthly income equals $3,600/mo. Return on cash invested prints 14.59% in year one, and rental yield reads 6.97% against a $619,900 entry. Equity gained on principal adds $4,000/yr, while 5% annual appreciation compiles into $171,267 by year five. Five-year ROI reaches 75.74% and total cumulative return in cash sums $154,472. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,600/mo property income covering a $3,034/mo payment, not borrower’s personal income.
Single Family
Built in 2020
1.03 Acres lot
$N/A/sqft
$750 annually 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 |
|---|---|---|
| 2025-05-01 | Listed for sale | $619,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-01 | $11006.38 | 13.76% | $570,900 | N/A |
| 2023-05-01 | $9674.77 | -12.52% | $570,900 | 26.28% |
| 2022-05-01 | $11059.46 | 263.27% | $452,100 | 273.70% |
Listed by: Kelly Nelson • Williams Trew Real Estate
Mls Name: NTREIS
Mls ID: #20918192
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.
