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 624 Knights Bridge Rd, Willow Park, TX, 76087 offers $4,728/mo rent that, after a $3,010/mo payment, leaves $355/mo cash flow. Total monthly income is $4,728/mo, and annual cash flow is $4,257/yr on $202,335 cash. Return on cash invested measures 22.16% in year one, and rental yield stands at 9.23% at a $615,000 entry. Equity gained on principal adds $3,969/yr while 5% annual appreciation compounds into $169,913 by year five. Five-year ROI records 116.11% and total cumulative return in cash reaches $234,941. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,728/mo property income versus a $3,010/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1981
1 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 |
|---|---|---|
| 2025-01-06 | Price change | $615,000 |
| 2024-11-24 | Listed for sale | $625,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $9679.12 | 470.08% | $479,340 | N/A |
| 2023-02-13 | $1697.85 | -44.46% | $479,340 | 42.10% |
| 2022-02-13 | $3057.13 | 0.33% | $337,320 | N/A |
Listed by: Sabrina Coates • Rees Atkins Realty
Mls Name: NTREIS
Mls ID: #20784280
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.
