








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 Crawford at 646 Willow Moon Ranch Rd, Crawford, TX, 76638 at $835,000 posts ROI 23.38% with $759/mo cash flow from $6,697/mo rent. Total monthly income equals $6,697/mo, and annual cash flow records $9,109/yr on $274,715 to close. Return on cash invested measures 23.38% and rental yield reads 9.62% at the current $835,000. Equity gained on principal adds $5,388/yr, and 5% annual appreciation supports $230,695 by year five. Five-year ROI prints 122.63% and total cumulative return in cash totals $336,880.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $6,697/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 2023
5.07 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76638, Crawford, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,325 (100%) |
| Owner Occupied HU | 1,084 (81.8%) |
| Renter Occupied HU | 152 (11.5%) |
| Vacant Housing Units | 89 ( 6.7%) |
| Median Home Value | $444,920 |
| Average Home Value | $495,733 |
Residential
1,113
Single Family
1,113
Multi-Family
0
Businesses
60
Date | Event | Price |
|---|---|---|
| 2024-07-04 | Listed for sale | $835,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-16 | $2121.36 | 2.96% | $136,430 | 10.00% |
| 2022-08-16 | $2060.29 | N/A | $124,030 | N/A |



Listed by: Adriana Forrest • Coldwell Banker Apex, REALTORS
Mls Name: WMLS
Mls Provider:
Mls ID: #224116
Disclaimer: The data relating to real estate for sale on this web site comes in part from the Internet Data exchange (IDX) program of the Waco Association of Realtors. IDX information is provided exclusively for consumers' 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 deemed reliable but not guaranteed. Copyright 2024 Waco Association of Realtors. All Rights Reserved. Last Updated On: 2024-08-16 01:54:49 PDT