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 735 Royal View Ct, Willow Park, TX, 76087 with 5% annual appreciation on a $439,999 basis while $3,965/mo rent supports operations. Total monthly income totals $3,965/mo and a $2,154/mo payment preserves $836/mo for cash returns. Annual cash flow comes to $10,028/yr on $145,860 deployed, and return on cash invested reaches 26.78% in year one. Equity gained on principal adds $2,839/yr, and five-year appreciation sums $121,564 alongside rental yield of 10.81%. Five-year ROI measures 140.92% and total cumulative return in cash totals $205,546.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,965/mo property income versus a $2,154/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1990
0.88 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 |
|---|---|---|
| 2025-03-21 | Listed for sale | $439,999 |
| 2025-02-12 | Listing removed | $439,999 |
| 2024-12-05 | Price change | $439,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-21 | $5327.95 | 13.32% | $426,860 | N/A |
| 2023-03-21 | $4701.56 | -9.15% | $426,860 | 42.27% |
| 2022-03-21 | $5174.90 | 2.62% | $300,030 | N/A |
Listed by: Wendy Scott • Local Realty Agency Fort Worth
Mls Name: NTREIS
Mls ID: #20873324
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.
