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 $1,282/mo, and a $832/mo payment. Purchase price stands at $170,000, and rental yield measures 9.05% with $1,282/mo rent. Return on cash invested shows 18.91% in year one, and 5% annual appreciation builds toward $46,968 over five years. Five-year ROI reaches 99.69% and total cumulative return in cash records $56,181. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,282/mo property income covering a $832/mo payment rather than investor’s personal income.
Single Family
Built in 1950
6,011 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76104, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,503 (100%) |
| Owner Occupied HU | 3,333 (31.7%) |
| Renter Occupied HU | 6,088 (58.0%) |
| Vacant Housing Units | 1,082 (10.3%) |
| Median Home Value | $156,599 |
| Average Home Value | $361,071 |
Residential
10,158
Single Family
6,350
Multi-Family
3,808
Businesses
1,531
Date | Event | Price |
|---|---|---|
| 2025-06-25 | Listed for sale | $170,000 |
| 2019-01-01 | Listing removed | $115,000 |
| 2018-12-19 | Pending sale | $115,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-25 | $4260.88 | 1.99% | $189,889 | 2.85% |
| 2023-06-25 | $4177.70 | 13.41% | $184,627 | 30.29% |
| 2022-06-25 | $3683.74 | 12.16% | $141,704 | 15.97% |
Listed by: Wendy Bartlett • BHHS Premier Properties
Mls Name: NTREIS
Mls ID: #20980492
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.
