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 White Settlement at 1409 Heidi Ct, White Settlement, TX, 76108 listed at $329,999 pairs $2,659/mo rent with a $1,615/mo payment to leave $313/mo cash flow. Total monthly income runs $2,659/mo, and annual cash flow reaches $3,750/yr on $109,395 cash to close. Return on cash invested measures 23.34% in year one, and rental yield registers 9.67% at a $329,999 basis. Equity gained on principal adds $2,129/yr, and annual property appreciation at 5% supports $91,173 by year five. Five-year ROI tracks 122.44% and total cumulative return in cash totals $133,942. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,659/mo property income relative to a $1,615/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2008
6,882 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76108, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,073 (100%) |
| Owner Occupied HU | 13,143 (65.5%) |
| Renter Occupied HU | 5,956 (29.7%) |
| Vacant Housing Units | 974 ( 4.9%) |
| Median Home Value | $319,563 |
| Average Home Value | $378,113 |
Residential
19,538
Single Family
17,115
Multi-Family
2,423
Businesses
718
Date | Event | Price |
|---|---|---|
| 2025-01-25 | Price change | $329,999 |
| 2025-01-07 | Price change | $335,000 |
| 2024-12-05 | Price change | $339,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $4951.53 | 9.82% | $337,195 | 1.87% |
| 2023-02-13 | $4508.82 | -17.82% | $331,015 | 35.66% |
| 2022-02-13 | $5486.80 | 3.68% | $244,000 | 3.87% |
Listed by: Laurie Wall • The Wall Team Realty Assoc
Mls Name: NTREIS
Mls ID: #20733490
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.
