Kilgore Plan, Toll Brothers at Walsh, Aledo, TX, 76008 | $123/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Kilgore Plan, Toll Brothers at Walsh, Aledo, TX, 76008 | $123/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
2038 sft

Cypress Plan, Abe's Landing, Granbury, TX, 76049

4 Bed
2 Bath
2450 sft

140 E El Camino Real, Weatherford, TX, 76087

4 Bed
3 Bath
2016 sft

113 Opal Dr, Weatherford, TX, 76087

4 Bed
3 Bath
2577 sft

244 Observation Dr N, Aledo, TX, 76008

Nearby investment properties with comparable prices

4 Bed
4 Bath
3557 sft

Rose II Plan, Parks of Aledo, Aledo, TX, 76008

3 Bed
3 Bath
2894 sft

Autumn Plan, Parks of Aledo, Aledo, TX, 76008

3 Bed
3 Bath
2960 sft

Autumn Plan, Parks of Aledo, Aledo, TX, 76008

4 Bed
3 Bath
2586 sft

2586W Plan, Walsh Ranch 55', Aledo, TX, 76008

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Aledo at Kilgore Plan, Toll Brothers at Walsh, Aledo, TX, 76008 priced at $605,995 converts $4,432/mo rent into $123/mo cash flow after a $2,966/mo obligation. Total monthly income equals $4,432/mo, and annual cash flow totals $1,473/yr on $199,372 invested. Return on cash invested prints 20.8% in year one, and rental yield reads 8.78% against a $605,995 entry. Equity gained on principal adds $3,910/yr, while 5% annual appreciation compiles into $167,425 by year five. Five-year ROI reaches 108.8% and total cumulative return in cash sums $216,922. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,432/mo property income covering a $2,966/mo payment, not borrower’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Kilgore's welcoming porch and inviting extended foyer hallway with tray ceilings reveal the spacious great room and desirable covered patio beyond. The well-appointed kitchen overlooks a bright casual dining area, and is complete with a large center island with breakfast bar, plenty of counter and cabinet space, and huge walk-in pantry. The glorious primary bedroom suite is highlighted by a lovely tray ceiling, expansive walk-in closet, and deluxe primary bath with dual-sink vanity, large soaking tub, luxe shower, linen storage, and private water closet. Secondary bedrooms feature ample closets, one with private bath, the other with shared hall bath. Additional highlights include a versatile office, convenient everyday entry, centrally located laundry, and additional storage.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76008, Aledo, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	9,914 (100%)
Owner Occupied HU	8,685 (87.6%)
Renter Occupied HU	749 ( 7.6%)
Vacant Housing Units	480 ( 4.8%)
Median Home Value	$528,969
Average Home Value	$590,314