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 Woodway at 9205 Yellow Stone Rd, Woodway, TX, 76712 generates $3,140/mo in rent and, after a $2,056/mo payment, leaves $131/mo in cash flow. Total monthly income is $3,140/mo, and annual cash flow is $1,571/yr on $139,230 invested. Return on cash invested sits at 21.04% in year one, and rental yield is 8.97% on a $420,000 entry. Equity gained on principal adds $2,710/yr, while 5% annual appreciation builds toward $116,038 over five years. Five-year ROI reaches 110.16% and total cumulative return in cash sums $153,379. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,140/mo property income rather than buyer’s personal income.
Single Family
Built in 1994
0.31 Acres lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-05-21 | Listed for sale | $420,000 |
| 2021-01-12 | Sold | N/A |
| 2020-11-25 | Pending sale | $324,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-21 | $7236.04 | 7.84% | $421,270 | 7.25% |
| 2023-05-21 | $6709.71 | -8.65% | $392,788 | 10.00% |
| 2022-05-21 | $7345.01 | -6.08% | $357,080 | 14.44% |
Listed by: Kimberly Pearson • CENTURY 21 Judge Fite Company
Mls Name: NTREIS
Mls ID: #20940676
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.
