W Warren St #OQHF78, Woodway, TX, 76712 | 8.23% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

W Warren St #OQHF78, Woodway, TX, 76712 | 8.23% Rental Yield | Ziffy

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
4 Bath
2375 sft

948 Middle Windsor, Mc Gregor, TX, 76657

3 Bed
3 Bath
2444 sft

8114 Travertine Ln, Temple, TX, 76502

4 Bed
3 Bath
2297 sft

W Warren St #D36NDM, Woodway, TX, 76712

4 Bed
3 Bath
2493 sft

1174 W Warren St, Hewitt, TX, 76643

Nearby investment properties with comparable prices

2 Bed
3 Bath
2370 sft

21837 State Highway 317, Moody, TX, 76557

3 Bed
3 Bath
2429 sft

16047 Charlya Dr, Temple, TX, 76502

4 Bed
2 Bath
2348 sft

11171 Pendleton Troy Rd, Troy, TX, 76579

4 Bed
3 Bath
2500 sft

141 Dana Point Rd, Lorena, TX, 76655

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 Woodway at W Warren St #OQHF78, Woodway, TX, 76712 listed at $459,600 pairs $3,152/mo rent with a $2,250/mo payment. Total monthly income runs $3,152/mo. Return on cash invested measures 18.99% in year one, and rental yield registers 8.23% at a $459,600 basis. Equity gained on principal adds $2,966/yr, and annual property appreciation at 5% supports $126,979 by year five. Five-year ROI tracks 99.14% and total cumulative return in cash totals $151,052. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,152/mo property income relative to a $2,250/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2023

N/A lot

$N/A/sqft

No HOA

More details about the property

The Montgomery by Russ Davis Homes is perfect for families, as it includes all of the amenities you'd expect in a much larger home in an efficient layout. Key features of this plan include four bedrooms, two full baths and a third jack-and-jill bath, spacious kitchen and dining area, covered back patio, and luxe en-suite bath with freestanding tub, frameless glass shower, and more. You can expect luxury vinyl plank flooring in all the living spaces and master bedroom, custom wood cabinetry, tiled master bath with tiled shower, double pane windows, crown molding and full window trim in living spaces, granite countertops, stainless steel appliances, lavish light fixtures, and Delta plumbing fixtures with Diamond Seal Technology. Other standard features you can expect from Russ Davis Homes are an engineered foundation, 30 year roof shingle, full masonry exterior, OSB sheathing over the entire home, energy-efficient PEX plumbing, foam insulation in walls and roof deck, exterior accent lighting, sprinkler system, full landscaping, under-cabinet lighting, and more.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76712, Woodway, TX area.

Housing Distribution

Housing Statistics

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