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 $4,134/mo, and a $5,384/mo payment. Purchase price stands at $1,100,000, and rental yield measures 4.51% with $4,134/mo rent. Return on cash invested shows 7.95% in year one, and 5% annual appreciation builds toward $303,910 over five years. Five-year ROI reaches 39.86% and total cumulative return in cash records $142,051. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,134/mo property income covering a $5,384/mo payment rather than investor’s personal income.
Single Family
Built in 2001
5.10 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76108, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,073 (100%) |
| Owner Occupied HU | 13,143 (65.5%) |
| Renter Occupied HU | 5,956 (29.7%) |
| Vacant Housing Units | 974 ( 4.9%) |
| Median Home Value | $319,563 |
| Average Home Value | $378,113 |
Residential
19,538
Single Family
17,115
Multi-Family
2,423
Businesses
718
Date | Event | Price |
|---|---|---|
| 2025-09-05 | Listed for sale | $1,100,000 |
| 2025-08-20 | Listing removed | $1,100,000 |
| 2025-07-15 | Price change | $1,100,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-05 | $11527.27 | 12.00% | $1,011,030 | N/A |
| 2023-09-05 | $10292.61 | -7.73% | $1,011,030 | 70.52% |
| 2022-09-05 | $11154.77 | -2.54% | $592,920 | N/A |
Listed by: Sara Watkins • Briggs Freeman Sotheby's Int'l
Mls Name: NTREIS
Mls ID: #20731747
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.
