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 Everman at 126 Rosings Pl, Everman, TX, 76140 offers a 10.87% rental yield on a $308,500 purchase with $2,794/mo rent. Total monthly income registers $2,794/mo, and a $1,510/mo payment leaves $571/mo available for distribution. Annual cash flow reaches $6,852/yr on $102,268 to close, and return on cash invested stands at 26.61% in year one. Equity gained on principal adds $1,991/yr while 5% annual appreciation supports $85,233 over five years. Portfolio math shows five-year ROI at 140.1% and total cumulative return in cash at $143,273. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,794/mo property income against a $1,510/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
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 |
|---|---|---|
| 2024-11-22 | Price change | $308,500 |
| 2024-10-09 | Price change | $308,790 |
| 2024-09-22 | Listed for sale | $308,890 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $861.58 | N/A | $31,500 | -25.00% |
| 2023-12-27 | N/A | N/A | $42,000 | N/A |
Listed by: Bradley Tiffan • Legend Home Corp
Mls Name: NTREIS
Mls ID: #20696357
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.
