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% |
Investment property for sale in Brock at 403 Spring Valley Rd, Brock, TX, 76087 offers a 11.75% rental yield on a $565,000 purchase with $5,532/mo rent. Total monthly income registers $5,532/mo, and a $2,765/mo payment leaves $1,497/mo available for distribution. Annual cash flow reaches $17,965/yr on $185,885 to close, and return on cash invested stands at 29.72% in year one. Equity gained on principal adds $3,646/yr while 5% annual appreciation supports $156,099 over five years. Portfolio math shows five-year ROI at 156.72% and total cumulative return in cash at $291,327. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $5,532/mo property income against a $2,765/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2016
1.02 Acres lot
$N/A/sqft
$210 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 |
|---|---|---|
| 2024-06-22 | Price change | $565,000 |
| 2024-06-14 | Price change | $575,000 |
| 2024-04-25 | Listed for sale | $599,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $6322.26 | -10.13% | $540,980 | 44.65% |
| 2022-08-14 | $7034.71 | -3.72% | $373,990 | N/A |
| 2021-08-14 | $7306.82 | 22.47% | $373,990 | 8.12% |
Listed by: Garret Pickard • Compass RE Texas, LLC
Mls Name: NTREIS
Mls ID: #20598038
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.
