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 Saginaw at 1012 Whistle Stop Dr, Saginaw, TX, 76131 earns $1,468/mo cash flow from $3,637/mo rent with a $1,394/mo payment. Total monthly income totals $3,637/mo, and annual cash flow totals $17,611/yr on $94,444 capital. ROI tracks 38.56% on current figures, and rental yield reads 15.32% at a $284,900 purchase. Equity gained on principal adds $1,838/yr, and 5% annual appreciation supports $78,713 over five years. Five-year ROI reaches 204.72% and total cumulative return in cash sums $193,343. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,637/mo property income instead of your personal income.
Single Family
Built in 1997
7,448 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76131, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,998 (100%) |
| Owner Occupied HU | 14,795 (74.0%) |
| Renter Occupied HU | 4,776 (23.9%) |
| Vacant Housing Units | 427 ( 2.1%) |
| Median Home Value | $349,723 |
| Average Home Value | $371,956 |
Residential
19,770
Single Family
16,925
Multi-Family
2,845
Businesses
395
Date | Event | Price |
|---|---|---|
| 2024-07-15 | Price change | $284,900 |
| 2024-06-06 | Listed for sale | $285,000 |
| 2024-06-01 | Contingent | $285,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $6454.41 | 6.94% | $287,228 | 19.98% |
| 2022-08-14 | $6035.79 | 12.64% | $239,398 | 12.61% |
| 2021-08-14 | $5358.46 | 6.22% | $212,586 | 7.31% |
Listed by: Benita Gavrel-Rowell • CENTURY 21 Judge Fite Co.
Mls Name: NTREIS
Mls ID: #20590965
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.
