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 Willow Park at 478 Spyglass Dr, Willow Park, TX, 76008 with 5% annual appreciation on a $425,000 basis while $3,414/mo rent supports operations. Total monthly income totals $3,414/mo and a $2,080/mo payment preserves $392/mo for cash returns. Annual cash flow comes to $4,703/yr on $140,888 deployed, and return on cash invested reaches 23.25% in year one. Equity gained on principal adds $2,742/yr, and five-year appreciation sums $117,420 alongside rental yield of 9.64%. Five-year ROI measures 121.94% and total cumulative return in cash totals $171,797.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,414/mo property income versus a $2,080/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2005
5,837 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76008, Aledo, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,914 (100%) |
| Owner Occupied HU | 8,685 (87.6%) |
| Renter Occupied HU | 749 ( 7.6%) |
| Vacant Housing Units | 480 ( 4.8%) |
| Median Home Value | $528,969 |
| Average Home Value | $590,314 |
Residential
9,537
Single Family
9,524
Multi-Family
13
Businesses
763
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: Rhonda Rice • United Real Estate DFW
Mls Name: NTREIS
Mls ID: #20998417
