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 Woodway at 77 Cedar Creek Ct, Woodway, TX, 76712 at $499,990 posts ROI 34.14% with $1,966/mo cash flow from $5,653/mo rent. Total monthly income equals $5,653/mo, and annual cash flow records $23,586/yr on $165,747 to close. Return on cash invested measures 34.14% and rental yield reads 13.57% at the current $499,990. Equity gained on principal adds $3,226/yr, and 5% annual appreciation supports $138,138 by year five. Five-year ROI prints 180.72% and total cumulative return in cash totals $299,537.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $5,653/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 2022
6,751 sqft lot
$N/A/sqft
$38 monthly HOA
Neighborhood data shown for ZIP Code: 76712, Woodway, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,159 (100%) |
| Owner Occupied HU | 7,758 (63.8%) |
| Renter Occupied HU | 3,664 (30.1%) |
| Vacant Housing Units | 737 ( 6.1%) |
| Median Home Value | $345,561 |
| Average Home Value | $391,016 |
Residential
12,041
Single Family
10,323
Multi-Family
1,718
Businesses
1,182
Date | Event | Price |
|---|---|---|
| 2024-05-08 | Price change | $499,990 |
| 2024-01-24 | Price change | $519,990 |
| 2024-01-05 | Price change | $529,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-31 | $9431.01 | 93.32% | $532,460 | 124.53% |
| 2022-08-31 | $4878.46 | 352.44% | $237,140 | 385.84% |
| 2021-08-31 | $1078.25 | N/A | $48,810 | 6.36% |
Listed by: Douglas Eastland • Weichert, Realtors - The Eastland Group
Mls Name: WMLS
Mls Provider:
Mls ID: #216188
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: 2024-08-31 04:28:25 PDT
