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 $3,136/mo, and a $2,031/mo payment. Purchase price stands at $414,900, and rental yield measures 9.07% with $3,136/mo rent. Return on cash invested shows 19.38% in year one, and 5% annual appreciation builds toward $114,629 over five years. Five-year ROI reaches 102.01% and total cumulative return in cash records $140,306. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,136/mo property income covering a $2,031/mo payment rather than investor’s personal income.
Single Family
Built in 2021
6,316 sqft lot
$N/A/sqft
$375 semi-annually 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 |
|---|---|---|
| 2025-02-11 | Price change | $414,900 |
| 2025-01-16 | Price change | $419,900 |
| 2024-12-05 | Listed for sale | $434,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $9080.43 | N/A | $392,985 | -6.05% |
| 2023-02-13 | N/A | N/A | $418,274 | 29.39% |
| 2022-02-13 | $9189.03 | 653.77% | $323,260 | 728.87% |
Listed by: Steve Penate • Elite Real Estate Texas
Mls Name: NTREIS
Mls ID: #20790430
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.
