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% |
Total monthly income runs $1,601/mo, and a $1,175/mo payment. Purchase price stands at $239,999, and rental yield measures 8.01% with $1,601/mo rent. Return on cash invested shows 13.26% in year one, and 5% annual appreciation builds toward $66,307 over five years. Five-year ROI reaches 70.27% and total cumulative return in cash records $55,910. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,601/mo property income covering a $1,175/mo payment rather than investor’s personal income.
Townhouse
Built in 1983
4,486 sqft lot
$N/A/sqft
$299 monthly HOA
Neighborhood data shown for ZIP Code: 76126, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,352 (100%) |
| Owner Occupied HU | 9,457 (76.6%) |
| Renter Occupied HU | 2,332 (18.9%) |
| Vacant Housing Units | 563 ( 4.6%) |
| Median Home Value | $446,296 |
| Average Home Value | $526,099 |
Residential
11,808
Single Family
10,726
Multi-Family
1,082
Businesses
660
Date | Event | Price |
|---|---|---|
| 2025-09-12 | Listed for sale | $239,999 |
| 2025-09-11 | Listing removed | $245,000 |
| 2025-08-28 | Price change | $245,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-12 | $4412.00 | 120.90% | $271,897 | 29.88% |
| 2023-09-12 | $1997.32 | -27.68% | $209,348 | 34.77% |
| 2022-09-12 | $2761.90 | 0.57% | $155,336 | -0.76% |
Listed by: Mandy Reul • The Property Shop
Mls Name: NTREIS
Mls ID: #21058487
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.
