909 Thistle Hill TrlWeatherfordTX76087
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Rental property for sale in Weatherford at 909 Thistle Hill Trl, Weatherford, TX, 76087 priced at $450,000 pairs $3,728/mo rent with $528/mo cash flow after a $2,203/mo payment. Total monthly income equals $3,728/mo, and annual cash flow comes to $6,330/yr on $149,175 invested. Return on cash invested is 24.15% in year one, and rental yield stands at 9.94% on a $450,000 basis. Equity gained on principal adds $2,904/yr, and 5% annual appreciation accumulates to $124,327 by year five. Five-year ROI measures 126.81% and total cumulative return in cash reaches $189,174. For financing, Ziffy Mortgage’s DSCR program evaluates $3,728/mo property income against a $2,203/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2016
8,712 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76087, Weatherford, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
15,928
Single Family
14,871
Multi-Family
1,057
Businesses
672
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Dianna Cabello • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #21131294