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 1040 Westcliff Ave, Saginaw, TX, 76179 offers a 14.05% rental yield on a $285,000 purchase with $3,338/mo rent. Total monthly income registers $3,338/mo, and a $1,395/mo payment leaves $1,311/mo available for distribution. Annual cash flow reaches $15,735/yr on $94,478 to close, and return on cash invested stands at 36.56% in year one. Equity gained on principal adds $1,839/yr while 5% annual appreciation supports $78,740 over five years. Portfolio math shows five-year ROI at 193.4% and total cumulative return in cash at $182,718. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,338/mo property income against a $1,395/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1984
6,534 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76179, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,691 (100%) |
| Owner Occupied HU | 22,929 (79.9%) |
| Renter Occupied HU | 4,858 (16.9%) |
| Vacant Housing Units | 904 ( 3.2%) |
| Median Home Value | $355,811 |
| Average Home Value | $415,903 |
Residential
27,373
Single Family
25,754
Multi-Family
1,619
Businesses
1,077
Date | Event | Price |
|---|---|---|
| 2024-07-23 | Listed for sale | $285,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $3532.78 | -19.59% | $269,250 | 20.76% |
| 2022-08-15 | $4393.35 | 5.86% | $222,969 | 12.68% |
| 2021-08-15 | $4150.15 | 10.02% | $197,872 | 18.03% |
Listed by: Bobby Bowden • Hayden Outdoors, LLC
Mls Name: NTREIS
Mls ID: #20681711
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.
