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 $4,432/mo, and a $3,622/mo payment. Purchase price stands at $740,000, and rental yield measures 7.19% with $4,432/mo rent. Return on cash invested shows 15.56% in year one, and 5% annual appreciation builds toward $204,448 over five years. Five-year ROI reaches 80.85% and total cumulative return in cash records $196,834. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,432/mo property income covering a $3,622/mo payment rather than investor’s personal income.
Single Family
Built in 1998
2.50 Acres lot
$N/A/sqft
$1,000 annually 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 |
|---|---|---|
| 2025-01-10 | Price change | $740,000 |
| 2024-11-23 | Price change | $750,000 |
| 2024-11-02 | Listed for sale | $775,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $3717.57 | 24.96% | $723,837 | -4.87% |
| 2023-02-13 | $2974.90 | -10.73% | $760,882 | 23.66% |
| 2022-02-13 | $3332.51 | 8.86% | $615,315 | 33.76% |
Listed by: Julie Harper • United Real Estate DFW
Mls Name: NTREIS
Mls ID: #20763773
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.
