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 $2,214/mo, and a $3,549/mo payment. Purchase price stands at $725,000, and rental yield measures 3.66% with $2,214/mo rent. Return on cash invested shows 4.5% in year one, and 5% annual appreciation builds toward $200,304 over five years. Five-year ROI reaches 21.69% and total cumulative return in cash records $51,737. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,214/mo property income covering a $3,549/mo payment rather than investor’s personal income.
Single Family
Built in 2011
8,276 sqft lot
$N/A/sqft
$450 quarterly HOA
Neighborhood data shown for ZIP Code: 76116, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,108 (100%) |
| Owner Occupied HU | 8,432 (33.6%) |
| Renter Occupied HU | 14,659 (58.4%) |
| Vacant Housing Units | 2,017 ( 8.0%) |
| Median Home Value | $366,259 |
| Average Home Value | $466,167 |
Residential
23,925
Single Family
13,115
Multi-Family
10,810
Businesses
1,943
Date | Event | Price |
|---|---|---|
| 2024-09-30 | Listed for sale | $725,000 |
| 2024-09-22 | Listing removed | $725,000 |
| 2024-06-22 | Listed for sale | $725,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $7581.38 | -11.12% | $541,771 | 32.14% |
| 2022-10-23 | $8530.33 | -0.95% | $410,000 | N/A |
| 2021-10-23 | $8612.41 | -0.66% | $410,000 | N/A |
Listed by: Susanna Gorski Bartolomei • Compass RE Texas, LLC
Mls Name: NTREIS
Mls ID: #20638216
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.
