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 Weatherford at 4779 Brazos Cir, Weatherford, TX, 76087 offers a 19.38% rental yield on a $163,900 purchase with $2,647/mo rent. Total monthly income registers $2,647/mo, and a $802/mo payment leaves $1,462/mo available for distribution. Annual cash flow reaches $17,539/yr on $54,333 to close, and return on cash invested stands at 52.19% in year one. Equity gained on principal adds $1,058/yr while 5% annual appreciation supports $45,283 over five years. Portfolio math shows five-year ROI at 277.36% and total cumulative return in cash at $150,698. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,647/mo property income against a $802/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2017
3,876 sqft lot
$N/A/sqft
$30 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 |
|---|---|---|
| 2024-08-04 | Price change | $163,900 |
| 2024-07-25 | Price change | $168,900 |
| 2024-06-29 | Price change | $171,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $2932.75 | 184.12% | $181,940 | 122.18% |
| 2022-08-14 | $1032.22 | -33.45% | $81,890 | N/A |
| 2021-08-14 | $1551.06 | 34.93% | $81,890 | 43.44% |
Listed by: Caitlynn Hiler • Starz Realty
Mls Name: NTREIS
Mls ID: #20627936
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.
