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% |
Rental property for sale in Edgecliff Village at 2124 Ming Dr, Edgecliff Village, TX, 76134 generates $2,177/mo in rent and, after a $1,419/mo payment, leaves $115/mo in cash flow. Total monthly income is $2,177/mo, and annual cash flow is $1,382/yr on $96,135 invested. Return on cash invested sits at 21.35% in year one, and rental yield is 9.01% on a $290,000 entry. Equity gained on principal adds $1,871/yr, while 5% annual appreciation builds toward $80,122 over five years. Five-year ROI reaches 111.8% and total cumulative return in cash sums $107,476. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,177/mo property income rather than buyer’s personal income.
Single Family
Built in 1967
0.27 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 |
|---|---|---|
| 2025-04-15 | Listed for sale | $290,000 |
| 2024-02-02 | Listing removed | N/A |
| 2023-11-28 | Pending sale | $299,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-15 | $4567.16 | 20.44% | $214,073 | 15.00% |
| 2023-04-15 | $3792.19 | 0.51% | $186,146 | 14.25% |
| 2022-04-15 | $3773.04 | 19.25% | $162,924 | 22.63% |
Listed by: Sanford Finkelstein • Fort Worth Property Group
Mls Name: NTREIS
Mls ID: #20889946
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.
