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 $2,914/mo, and a $2,031/mo payment. Purchase price stands at $415,000, and rental yield measures 8.43% with $2,914/mo rent. Return on cash invested shows 19.59% in year one, and 5% annual appreciation builds toward $114,657 over five years. Five-year ROI reaches 102.36% and total cumulative return in cash records $140,817. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,914/mo property income covering a $2,031/mo payment rather than investor’s personal income.
Single Family
Built in 2005
9,452 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76155, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,697 (100%) |
| Owner Occupied HU | 30 ( 0.8%) |
| Renter Occupied HU | 3,503 (94.8%) |
| Vacant Housing Units | 164 ( 4.4%) |
| Median Home Value | $433,333 |
| Average Home Value | $475,962 |
Residential
3,727
Single Family
34
Multi-Family
3,693
Businesses
344
Date | Event | Price |
|---|---|---|
| 2025-07-16 | Listed for sale | $415,000 |
| 2017-11-16 | Listing removed | $1,700 |
| 2017-10-27 | Listed for rent | $1,700 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-17 | $3418.52 | -14.56% | $348,297 | -0.42% |
| 2023-07-17 | $4001.19 | -16.46% | $349,761 | 5.18% |
| 2022-07-17 | $4789.49 | 1.24% | $332,534 | 34.05% |
Listed by: Sally Misner • Keller Williams Legacy
Mls Name: NTREIS
Mls ID: #20996415
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.
