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% |
Investment property for sale in Everman at 101 Musgrove Rd, Everman, TX, 76140 with 5% annual appreciation on a $313,990 basis while $2,794/mo rent supports operations. Total monthly income totals $2,794/mo and a $1,537/mo payment preserves $532/mo for cash returns. Annual cash flow comes to $6,382/yr on $104,088 deployed, and return on cash invested reaches 26.04% in year one. Equity gained on principal adds $2,026/yr, and five-year appreciation sums $86,750 alongside rental yield of 10.68%. Five-year ROI measures 137.05% and total cumulative return in cash totals $142,656.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,794/mo property income versus a $1,537/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2024
4,599 sqft lot
$N/A/sqft
$350 annually HOA
Neighborhood data shown for ZIP Code: 76140, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,593 (100%) |
| Owner Occupied HU | 7,775 (67.1%) |
| Renter Occupied HU | 3,399 (29.3%) |
| Vacant Housing Units | 419 ( 3.6%) |
| Median Home Value | $245,690 |
| Average Home Value | $274,715 |
Residential
10,973
Single Family
9,593
Multi-Family
1,380
Businesses
853
Date | Event | Price |
|---|---|---|
| 2024-07-23 | Price change | $313,990 |
| 2024-04-27 | Listed for sale | $314,990 |
| 2024-04-23 | Pending sale | $314,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Bradley Tiffan • Legend Home Corp
Mls Name: NTREIS
Mls ID: #20677279
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.
