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% |
Investment property for sale in Saginaw at 1224 Cheyenne Ct, Saginaw, TX, 76131 earns $864/mo cash flow from $3,043/mo rent with a $1,395/mo payment. Total monthly income totals $3,043/mo, and annual cash flow totals $10,362/yr on $94,478 capital. ROI tracks 30.88% on current figures, and rental yield reads 12.81% at a $285,000 purchase. Equity gained on principal adds $1,839/yr, and 5% annual appreciation supports $78,740 over five years. Five-year ROI reaches 163.6% and total cumulative return in cash sums $154,566. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,043/mo property income instead of your personal income.
Single Family
Built in 1999
5,488 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76131, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,998 (100%) |
| Owner Occupied HU | 14,795 (74.0%) |
| Renter Occupied HU | 4,776 (23.9%) |
| Vacant Housing Units | 427 ( 2.1%) |
| Median Home Value | $349,723 |
| Average Home Value | $371,956 |
Residential
19,770
Single Family
16,925
Multi-Family
2,845
Businesses
395
Date | Event | Price |
|---|---|---|
| 2024-12-06 | Price change | $285,000 |
| 2024-09-30 | Listed for sale | $300,000 |
| 2024-08-01 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $6564.58 | -14.93% | $295,472 | -13.95% |
| 2023-12-27 | $7716.48 | 14.50% | $343,391 | 28.47% |
| 2022-12-27 | $6739.33 | 33.45% | $267,302 | 33.41% |
Listed by: Koushal Parikh • Repeat Realty, LLC
Mls Name: NTREIS
Mls ID: #20740135
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.
