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 Willow Park at 4833 Quail Crest Dr, Willow Park, TX, 76087 priced at $687,990 converts $3,769/mo rent into after a $3,367/mo obligation. Total monthly income equals $3,769/mo. Return on cash invested prints 13.17% in year one, and rental yield reads 6.57% against a $687,990 entry. Equity gained on principal adds $4,439/yr, while 5% annual appreciation compiles into $190,079 by year five. Five-year ROI reaches 68.21% and total cumulative return in cash sums $154,393. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,769/mo property income covering a $3,367/mo payment, not borrower’s personal income.
Single Family
Built in 2003
0.96 Acres lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-06-26 | Listed for sale | $687,990 |
| 2024-12-26 | Listing removed | $609,770 |
| 2024-09-05 | Price change | $609,770 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-01 | $13544.24 | 2.01% | $606,660 | N/A |
| 2023-07-01 | $13277.15 | 34.48% | $606,660 | 29.07% |
| 2022-07-01 | $9872.93 | 5.07% | $470,040 | N/A |
Listed by: Kathy Carter • The Glory Team Realty LLC
Mls Name: NTREIS
Mls ID: #20975312
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.
