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 $2,430/mo, and a $3,353/mo payment. Purchase price stands at $685,000, and rental yield measures 4.26% with $2,430/mo rent. Return on cash invested shows 6.89% in year one, and 5% annual appreciation builds toward $189,253 over five years. Five-year ROI reaches 34.25% and total cumulative return in cash records $77,182. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,430/mo property income covering a $3,353/mo payment rather than investor’s personal income.
Single Family
Built in 2006
1.02 Acres lot
$N/A/sqft
$395 annually 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 |
|---|---|---|
| 2025-06-11 | Listed for sale | $685,000 |
| 2025-05-24 | Listing removed | $660,000 |
| 2025-03-17 | Price change | $660,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-11 | $3647.21 | -6.75% | $757,522 | 3.52% |
| 2023-06-11 | $3911.11 | 7.97% | $731,762 | 23.74% |
| 2022-06-11 | $3622.30 | 8.86% | $591,371 | 18.27% |
Listed by: Scott Wheeler • Texas Legacy Property Group
Mls Name: NTREIS
Mls ID: #20964297
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.
