The Emery Plan, Walsh, Aledo, TX, 76008 | $390/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

The Emery Plan, Walsh, Aledo, TX, 76008 | $390/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2741 sft

2000 Trinity Oaks Rd, Weatherford, TX, 76087

4 Bed
2 Bath
1848 sft

1701 Damascus Ct, Granbury, TX, 76049

4 Bed
2 Bath
2100 sft

317 Paddle Boat Dr, Granbury, TX, 76049

3 Bed
4 Bath
2370 sft

450 Tin Top Estates Rd, Weatherford, TX, 76087

Nearby investment properties with comparable prices

4 Bed
2 Bath
2374 sft

3147 Infinity Dr, Weatherford, TX, 76087

4 Bed
4 Bath
3518 sft

Spring Cress Plan, Abe's Landing, Granbury, TX, 76049

4 Bed
4 Bath
3519 sft

Spring Cress Plan, Abe's Landing, Granbury, TX, 76049

5 Bed
4 Bath
3557 sft

Rose III Plan, Abe's Landing, Granbury, TX, 76049

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

Investment property for sale in Aledo at The Emery Plan, Walsh, Aledo, TX, 76008 offers a 9.45% rental yield on a $509,500 purchase with $4,013/mo rent. Total monthly income registers $4,013/mo, and a $2,494/mo payment leaves $390/mo available for distribution. Annual cash flow reaches $4,675/yr on $167,626 to close, and return on cash invested stands at 22.85% in year one. Equity gained on principal adds $3,288/yr while 5% annual appreciation supports $140,765 over five years. Portfolio math shows five-year ROI at 119.8% and total cumulative return in cash at $200,810. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,013/mo property income against a $2,494/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA

More details about the property

Village Homes offers both single family luxury homes and townhomes located in Walsh. 12 min west of fast-growing Fort Worth, the 7,200-acre development is one of the largest of its kind in a major U.S. city. Walsh offers you rest, relaxation, recreation and beautiful homes in a residential neighborhood. Dedicated open spaces ensure neighbors, visitors, and residents will enjoy the unique topography and beautiful views of downtown Fort Worth for decades to come. Village Homes townhomes feature three and four bedroom lock and leave plans with interior and exterior courtyards, open floorplans and superior design steps from the best of the amenities Walsh has to offer. Townhomes start in the 470's. Single family plans feature award the best in architecture and design, coupled with rear entry and low maintenance sites. Homes start in the low 500's. Come grow with Village Homes in Walsh, where your dream lifestyle awaits you!

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