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 $2,752/mo, and a $2,247/mo payment. Purchase price stands at $459,000, and rental yield measures 7.19% with $2,752/mo rent. Return on cash invested shows 15.07% in year one, and 5% annual appreciation builds toward $126,813 over five years. Five-year ROI reaches 78.4% and total cumulative return in cash records $119,291. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,752/mo property income covering a $2,247/mo payment rather than investor’s personal income.
Single Family
Built in 1928
8,232 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76107, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,751 (100%) |
| Owner Occupied HU | 7,423 (39.6%) |
| Renter Occupied HU | 8,887 (47.4%) |
| Vacant Housing Units | 2,441 (13.0%) |
| Median Home Value | $478,172 |
| Average Home Value | $589,989 |
Residential
17,768
Single Family
11,380
Multi-Family
6,388
Businesses
2,171
Date | Event | Price |
|---|---|---|
| 2025-04-17 | Listed for sale | $459,000 |
| 2020-05-01 | Listing removed | $329,999 |
| 2020-04-13 | Pending sale | $329,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-17 | $8837.16 | 5.70% | $393,834 | 6.59% |
| 2023-04-17 | $8360.24 | -5.16% | $369,469 | 8.96% |
| 2022-04-17 | $8815.29 | 1.81% | $339,102 | 5.28% |
Listed by: Mary Kyle Cothran • League Real Estate
Mls Name: NTREIS
Mls ID: #20902690
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.
