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 Wills Pt at 233 W Oneal St, Wills Pt, TX, 75169 generates $1,018/mo in rent and, after a $636/mo payment, leaves $94/mo in cash flow. Total monthly income is $1,018/mo, and annual cash flow is $1,129/yr on $43,062 invested. Return on cash invested sits at 22.53% in year one, and rental yield is 9.4% on a $129,900 entry. Equity gained on principal adds $838/yr, while 5% annual appreciation builds toward $35,889 over five years. Five-year ROI reaches 118.26% and total cumulative return in cash sums $50,923. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,018/mo property income rather than buyer’s personal income.
Single Family
Built in 1941
5,793 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75169, Wills Point, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,834 (100%) |
| Owner Occupied HU | 5,380 (68.7%) |
| Renter Occupied HU | 1,664 (21.2%) |
| Vacant Housing Units | 790 (10.1%) |
| Median Home Value | $230,460 |
| Average Home Value | $317,907 |
Residential
6,794
Single Family
6,744
Multi-Family
50
Businesses
484
Date | Event | Price |
|---|---|---|
| 2025-07-09 | Listed for sale | $129,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-10 | $2000.55 | 9.02% | $91,820 | 8.83% |
| 2023-07-10 | $1835.10 | 94.28% | $84,370 | 105.78% |
| 2022-07-10 | $944.56 | 30.54% | $41,000 | 36.67% |
Listed by: Helen Gomez-Salvador • Only 1 Realty Group LLC
Mls Name: NTREIS
Mls ID: #20989324
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.
