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 $3,025/mo, and a $2,270/mo payment. Purchase price stands at $463,691, and rental yield measures 7.83% with $3,025/mo rent. Return on cash invested shows 17.33% in year one, and 5% annual appreciation builds toward $128,109 over five years. Five-year ROI reaches 90.42% and total cumulative return in cash records $138,992. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,025/mo property income covering a $2,270/mo payment rather than investor’s personal income.
Single Family
Built in 2014
9,801 sqft lot
$N/A/sqft
$31 monthly HOA
Neighborhood data shown for ZIP Code: 76131, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,998 (100%) |
| Owner Occupied HU | 14,795 (74.0%) |
| Renter Occupied HU | 4,776 (23.9%) |
| Vacant Housing Units | 427 ( 2.1%) |
| Median Home Value | $349,723 |
| Average Home Value | $371,956 |
Residential
19,770
Single Family
16,925
Multi-Family
2,845
Businesses
395
Date | Event | Price |
|---|---|---|
| 2025-08-18 | Listing removed | $499,000 |
| 2025-04-17 | Listed for sale | $499,000 |
| 2025-03-18 | Listing removed | $505,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-09 | $8007.25 | 8.15% | $463,691 | -0.09% |
| 2023-10-09 | $7404.06 | -12.23% | $464,103 | 22.60% |
| 2022-10-09 | $8435.45 | 4.05% | $378,549 | 12.39% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
