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% |
Investment property for sale in Edgecliff Village at 2000 Cliff Park, Edgecliff Village, TX, 76134 with 5% annual appreciation on a $295,000 basis while $2,640/mo rent supports operations. Total monthly income totals $2,640/mo and a $1,444/mo payment preserves $542/mo for cash returns. Annual cash flow comes to $6,505/yr on $97,793 deployed, and return on cash invested reaches 26.56% in year one. Equity gained on principal adds $1,904/yr, and five-year appreciation sums $81,503 alongside rental yield of 10.74%. Five-year ROI measures 139.76% and total cumulative return in cash totals $136,670.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,640/mo property income versus a $1,444/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1963
0.36 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76134, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,373 (100%) |
| Owner Occupied HU | 5,934 (63.3%) |
| Renter Occupied HU | 3,001 (32.0%) |
| Vacant Housing Units | 438 ( 4.7%) |
| Median Home Value | $300,726 |
| Average Home Value | $318,461 |
Residential
9,311
Single Family
8,004
Multi-Family
1,307
Businesses
316
Date | Event | Price |
|---|---|---|
| 2025-04-23 | Listed for sale | $295,000 |
| 2015-06-29 | Sold | N/A |
| 2015-06-26 | Pending sale | $189,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-24 | $4625.16 | 22.17% | $238,329 | 15.96% |
| 2023-04-24 | $3785.88 | -1.37% | $205,519 | 15.35% |
| 2022-04-24 | $3838.57 | 8.52% | $178,163 | 12.85% |
Listed by: Jessie Rittenhouse • CENTURY 21 JUDGE FITE CO.
Mls Name: NTREIS
Mls ID: #20913464
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.
