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 $4,387/mo, and a $6,828/mo payment. Purchase price stands at $1,395,000, and rental yield measures 3.77% with $4,387/mo rent. Return on cash invested shows 5.68% in year one, and 5% annual appreciation builds toward $385,413 over five years. Five-year ROI reaches 27.67% and total cumulative return in cash records $125,074. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,387/mo property income covering a $6,828/mo payment rather than investor’s personal income.
Single Family
Built in 1951
0.40 Acres 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 |
|---|---|---|
| 2025-02-11 | Price change | $1,395,000 |
| 2025-01-24 | Listed for sale | $1,495,000 |
| 2023-10-10 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $12422.88 | 16.19% | $662,909 | 8.41% |
| 2023-02-13 | $10691.83 | -11.35% | $611,465 | 19.50% |
| 2022-02-13 | $12060.46 | -9.07% | $511,705 | 3.71% |
Listed by: Rick Wegman • Compass RE Texas, LLC
Mls Name: NTREIS
Mls ID: #20826517
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.
