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 Driftwood at 831 Sad Willow Pass, Driftwood, TX, 78619 priced at $1,224,100 pairs $7,922/mo rent with after a $5,991/mo payment. Total monthly income equals $7,922/mo. Return on cash invested is 17.93% in year one, and rental yield stands at 7.77% on a $1,224,100 basis. Equity gained on principal adds $7,899/yr, and 5% annual appreciation accumulates to $338,196 by year five. Five-year ROI measures 93.38% and total cumulative return in cash reaches $370,350. For financing, Ziffy Mortgage’s DSCR program evaluates $7,922/mo property income against a $5,991/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2014
1.18 Acres lot
$N/A/sqft
$25 monthly HOA
Neighborhood data shown for ZIP Code: 78619, Driftwood, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,476 (100%) |
| Owner Occupied HU | 2,132 (86.1%) |
| Renter Occupied HU | 201 ( 8.1%) |
| Vacant Housing Units | 143 ( 5.8%) |
| Median Home Value | $830,838 |
| Average Home Value | $913,539 |
Residential
2,401
Single Family
2,401
Multi-Family
0
Businesses
150
Date | Event | Price |
|---|---|---|
| 2025-06-23 | Listing removed | $1,275,000 |
| 2025-05-02 | Listed for sale | $1,275,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-10 | $14083.11 | 13.74% | $890,585 | 10.00% |
| 2023-10-10 | $12381.40 | -7.27% | $809,623 | 10.00% |
| 2022-10-10 | $13352.45 | 1.07% | $736,021 | 10.00% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
