405 Russell RdWillow ParkTX76087
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Investment property for sale in Willow Park at 405 Russell Rd, Willow Park, TX, 76087 listed at $400,000 pairs $3,227/mo rent with a $1,958/mo payment to leave $294/mo cash flow. Total monthly income runs $3,227/mo, and annual cash flow reaches $3,528/yr on $132,600 cash to close. Return on cash invested measures 22.57% in year one, and rental yield registers 9.68% at a $400,000 basis. Equity gained on principal adds $2,581/yr, and annual property appreciation at 5% supports $110,513 by year five. Five-year ROI tracks 118.6% and total cumulative return in cash totals $157,264. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,227/mo property income relative to a $1,958/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1990
1.05 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76087, Weatherford, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
15,928
Single Family
14,871
Multi-Family
1,057
Businesses
672
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Shayne Hickey • Texas Ally Real Estate Group
Mls Name: NTREIS
Mls ID: #20702014
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.