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% |
Rental property for sale in Everman at 122 Rosings Pl, Everman, TX, 76140 priced at $322,990 converts $2,794/mo rent into $468/mo cash flow after a $1,581/mo obligation. Total monthly income equals $2,794/mo, and annual cash flow totals $5,614/yr on $107,071 invested. Return on cash invested prints 25.15% in year one, and rental yield reads 10.38% against a $322,990 entry. Equity gained on principal adds $2,084/yr, while 5% annual appreciation compiles into $89,236 by year five. Five-year ROI reaches 132.29% and total cumulative return in cash sums $141,642. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,794/mo property income covering a $1,581/mo payment, not borrower’s personal income.
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 |
|---|---|---|
| 2025-02-27 | Price change | $322,990 |
| 2025-01-10 | Price change | $323,990 |
| 2024-12-17 | Listed for sale | $324,230 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-26 | $861.58 | N/A | $31,500 | -25.00% |
| 2023-03-26 | N/A | N/A | $42,000 | N/A |
Listed by: Bradley Tiffan • Legend Home Corp
Mls Name: NTREIS
Mls ID: #20881692
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.
