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 $3,662/mo, and a $3,181/mo payment. Purchase price stands at $650,000, and rental yield measures 6.76% with $3,662/mo rent. Return on cash invested shows 14.3% in year one, and 5% annual appreciation builds toward $179,583 over five years. Five-year ROI reaches 74.12% and total cumulative return in cash records $158,498. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,662/mo property income covering a $3,181/mo payment rather than investor’s personal income.
Single Family
Built in 1920
7,013 sqft lot
$N/A/sqft
$20 annually HOA
Neighborhood data shown for ZIP Code: 76110, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,584 (100%) |
| Owner Occupied HU | 5,903 (51.0%) |
| Renter Occupied HU | 4,444 (38.4%) |
| Vacant Housing Units | 1,237 (10.7%) |
| Median Home Value | $307,434 |
| Average Home Value | $384,878 |
Residential
10,781
Single Family
9,526
Multi-Family
1,255
Businesses
1,127
Date | Event | Price |
|---|---|---|
| 2025-03-03 | Listed for sale | $650,000 |
| 2023-11-01 | Listing removed | N/A |
| 2023-09-07 | Price change | $580,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-03 | $11561.77 | -5.71% | $515,258 | -4.92% |
| 2023-03-03 | $12262.51 | 11.84% | $541,925 | 28.49% |
| 2022-03-03 | $10964.26 | 7.46% | $421,767 | 11.11% |
Listed by: Benny Casas • Elite Real Estate Texas
Mls Name: NTREIS
Mls ID: #20850237
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.
