








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 $3,653/mo, and a $3,671/mo payment. Purchase price stands at $750,000, and rental yield measures 5.84% with $3,653/mo rent. Return on cash invested shows 11.73% in year one, and 5% annual appreciation builds toward $207,211 over five years. Five-year ROI reaches 60.21% and total cumulative return in cash records $148,578. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,653/mo property income covering a $3,671/mo payment rather than investor’s personal income.
Single Family
Built in 1924
5,009 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76104, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,503 (100%) |
| Owner Occupied HU | 3,333 (31.7%) |
| Renter Occupied HU | 6,088 (58.0%) |
| Vacant Housing Units | 1,082 (10.3%) |
| Median Home Value | $156,599 |
| Average Home Value | $361,071 |
Residential
10,158
Single Family
6,350
Multi-Family
3,808
Businesses
1,531
Date | Event | Price |
|---|---|---|
| 2025-01-24 | Listed for sale | $750,000 |
| 2022-04-12 | Sold | N/A |
| 2022-03-22 | Pending sale | $636,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $12848.26 | 4.24% | $572,591 | 5.12% |
| 2023-02-13 | $12325.50 | 34.08% | $544,708 | 37.90% |
| 2022-02-13 | $9192.90 | -4.45% | $395,000 | N/A |



Listed by: Danielle Doty • Doty Real Estate LLC
Mls Name: NTREIS
Mls ID: #20825530
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.