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 Weatherford at 405 W Spring St, Weatherford, TX, 76086 priced at $300,000 pairs $2,173/mo rent with $40/mo cash flow after a $1,468/mo payment. Total monthly income equals $2,173/mo, and annual cash flow comes to $480/yr on $99,450 invested. Return on cash invested is 20.39% in year one, and rental yield stands at 8.69% on a $300,000 basis. Equity gained on principal adds $1,936/yr, and 5% annual appreciation accumulates to $82,884 by year five. Five-year ROI measures 106.63% and total cumulative return in cash reaches $106,044. For financing, Ziffy Mortgage’s DSCR program evaluates $2,173/mo property income against a $1,468/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1999
0.65 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76086, Weatherford, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,406 (100%) |
| Owner Occupied HU | 4,571 (48.6%) |
| Renter Occupied HU | 4,211 (44.8%) |
| Vacant Housing Units | 624 ( 6.6%) |
| Median Home Value | $269,393 |
| Average Home Value | $302,218 |
Residential
9,288
Single Family
8,214
Multi-Family
1,074
Businesses
1,986
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Rodshetta Smith • Orchard Brokerage, LLC
Mls Name: NTREIS
Mls ID: #20989877
