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 1119 Donnington Trl, Saginaw, TX, 76131 offers a 10.26% rental yield on a $370,000 purchase with $3,162/mo rent. Total monthly income registers $3,162/mo, and a $1,811/mo payment leaves $482/mo available for distribution. Annual cash flow reaches $5,788/yr on $122,655 to close, and return on cash invested stands at 24.63% in year one. Equity gained on principal adds $2,388/yr while 5% annual appreciation supports $102,224 over five years. Portfolio math shows five-year ROI at 129.55% and total cumulative return in cash at $158,897. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,162/mo property income against a $1,811/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2018
7,579 sqft lot
$N/A/sqft
$291 semi-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 |
|---|---|---|
| 2024-10-18 | Listed for sale | $370,000 |
| 2024-07-23 | Listing removed | $395,000 |
| 2024-03-11 | Listed for sale | $405,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $4012.57 | -21.30% | $363,731 | -6.55% |
| 2023-12-27 | $5098.37 | -9.35% | $389,231 | 19.19% |
| 2022-12-27 | $5624.28 | 0.28% | $326,552 | 17.08% |
Listed by: Kim Donaldson • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #20753744
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.
