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 Everman at 118 Rosings Pl, Everman, TX, 76140 listed at $330,990 pairs $2,794/mo rent with a $1,620/mo payment to leave $411/mo cash flow. Total monthly income runs $2,794/mo, and annual cash flow reaches $4,934/yr on $109,723 cash to close. Return on cash invested measures 24.41% in year one, and rental yield registers 10.13% at a $330,990 basis. Equity gained on principal adds $2,136/yr, and annual property appreciation at 5% supports $91,446 by year five. Five-year ROI tracks 128.32% and total cumulative return in cash totals $140,793. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,794/mo property income relative to a $1,620/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2024
4,399 sqft lot
$N/A/sqft
$350 annually HOA
Neighborhood data shown for ZIP Code: 76140, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,593 (100%) |
| Owner Occupied HU | 7,775 (67.1%) |
| Renter Occupied HU | 3,399 (29.3%) |
| Vacant Housing Units | 419 ( 3.6%) |
| Median Home Value | $245,690 |
| Average Home Value | $274,715 |
Residential
10,973
Single Family
9,593
Multi-Family
1,380
Businesses
853
Date | Event | Price |
|---|---|---|
| 2025-01-29 | Listed for sale | $330,990 |
| 2025-01-07 | Pending sale | $330,990 |
| 2024-11-22 | Price change | $330,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $861.58 | N/A | $31,500 | -25.00% |
| 2023-02-13 | N/A | N/A | $42,000 | N/A |
Listed by: Bradley Tiffan • Legend Home Corp
Mls Name: NTREIS
Mls ID: #20641789
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.
