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 $1,716/mo, and a $1,297/mo payment. Purchase price stands at $265,000, and rental yield measures 7.77% with $1,716/mo rent. Return on cash invested shows 17.61% in year one, and 5% annual appreciation builds toward $73,215 over five years. Five-year ROI reaches 91.73% and total cumulative return in cash records $80,583. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,716/mo property income covering a $1,297/mo payment rather than investor’s personal income.
Single Family
Built in 2025
6,272 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Emery Sumberlin • Next Level Realty
Mls Name: NTREIS
Mls ID: #21093134
