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 Hudson Oaks at 2713 Gardner Rd, Hudson Oaks, TX, 76087 generates $4,375/mo in rent and, after a $1,958/mo payment, leaves $1,530/mo in cash flow. Total monthly income is $4,375/mo, and annual cash flow is $18,364/yr on $132,599 invested. Return on cash invested sits at 33.76% in year one, and rental yield is 13.13% on a $399,997 entry. Equity gained on principal adds $2,581/yr, while 5% annual appreciation builds toward $110,512 over five years. Five-year ROI reaches 178.34% and total cumulative return in cash sums $236,475. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,375/mo property income rather than buyer’s personal income.
Single Family
Built in 1984
2.18 Acres lot
$N/A/sqft
No 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 |
|---|---|---|
| 2024-08-08 | Price change | $399,997 |
| 2024-07-22 | Price change | $420,000 |
| 2024-05-20 | Listed for sale | $430,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $5620.95 | 4.19% | $346,560 | 19.59% |
| 2022-08-14 | $5395.09 | -1.82% | $289,780 | N/A |
| 2021-08-14 | $5494.86 | 10.35% | $289,780 | 17.47% |
Listed by: Magdalene Rose • CENTURY 21 Judge Fite Co.
Mls Name: NTREIS
Mls ID: #20618129
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.
