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 $3,178/mo, and a $2,589/mo payment. Purchase price stands at $529,000, and rental yield measures 7.21% with $3,178/mo rent. Return on cash invested shows 15.86% in year one, and 5% annual appreciation builds toward $146,153 over five years. Five-year ROI reaches 82.38% and total cumulative return in cash records $143,369. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,178/mo property income covering a $2,589/mo payment rather than investor’s personal income.
Single Family
Built in 2000
1.04 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76179, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,691 (100%) |
| Owner Occupied HU | 22,929 (79.9%) |
| Renter Occupied HU | 4,858 (16.9%) |
| Vacant Housing Units | 904 ( 3.2%) |
| Median Home Value | $355,811 |
| Average Home Value | $415,903 |
Residential
27,373
Single Family
25,754
Multi-Family
1,619
Businesses
1,077
Date | Event | Price |
|---|---|---|
| 2024-08-09 | Price change | $529,000 |
| 2024-07-27 | Price change | $534,000 |
| 2024-07-17 | Price change | $539,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $9092.30 | 71.11% | $499,111 | 19.10% |
| 2022-08-15 | $5313.74 | 1.84% | $419,064 | 19.06% |
| 2021-08-15 | $5217.75 | 1.83% | $351,976 | 15.13% |
Listed by: Jennifer White • R4U Realty Group
Mls Name: NTREIS
Mls ID: #20591526
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.
