Lavon Plan, Waterford ParkWeatherfordTX76087
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
Investment property for sale in Weatherford at Lavon Plan, Waterford Park, Weatherford, TX, 76087 offers a 10.67% rental yield on a $381,900 purchase with $3,395/mo rent. Total monthly income registers $3,395/mo, and a $1,869/mo payment leaves $679/mo available for distribution. Annual cash flow reaches $8,154/yr on $126,600 to close, and return on cash invested stands at 26.35% in year one. Equity gained on principal adds $2,464/yr while 5% annual appreciation supports $105,512 over five years. Portfolio math shows five-year ROI at 138.6% and total cumulative return in cash at $175,473. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,395/mo property income against a $1,869/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2026
N/A 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: N/A • Riverside Homebuilders
Mls Name: Riverside Homebuilders
Mls Provider:
Mls ID: #N/A