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 $2,519/mo, and a $4,332/mo payment. Purchase price stands at $885,000, and rental yield measures 3.42% with $2,519/mo rent. Return on cash invested shows -4.13% in year one, and 5% annual appreciation builds toward $244,509 over five years. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,519/mo property income covering a $4,332/mo payment rather than investor’s personal income.
Condo
Built in 2008
2.11 Acres lot
$N/A/sqft
$2,095 monthly HOA
Neighborhood data shown for ZIP Code: 76102, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,825 (100%) |
| Owner Occupied HU | 934 (11.9%) |
| Renter Occupied HU | 5,248 (67.1%) |
| Vacant Housing Units | 1,643 (21.0%) |
| Median Home Value | $452,672 |
| Average Home Value | $499,269 |
Residential
6,425
Single Family
1,134
Multi-Family
5,291
Businesses
1,474
Date | Event | Price |
|---|---|---|
| 2025-03-24 | Listed for sale | $885,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2016-03-24 | $13491.93 | 16.46% | $460,000 | 16.67% |
| 2015-03-24 | $11585.10 | -34.28% | $394,266 | -34.28% |
| 2014-03-24 | $17627.12 | N/A | $599,889 | N/A |
Listed by: Heather Teems • League Real Estate
Mls Name: NTREIS
Mls ID: #20879288
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.
