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 $3,475/mo, and a $2,687/mo payment. Purchase price stands at $549,000, and rental yield measures 7.6% with $3,475/mo rent. Return on cash invested shows 15.94% in year one, and 5% annual appreciation builds toward $151,679 over five years. Five-year ROI reaches 83.21% and total cumulative return in cash records $150,296. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,475/mo property income covering a $2,687/mo payment rather than investor’s personal income.
Single Family
Built in 2006
5,662 sqft lot
$N/A/sqft
$575 quarterly HOA
Neighborhood data shown for ZIP Code: 76179, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,691 (100%) |
| Owner Occupied HU | 22,929 (79.9%) |
| Renter Occupied HU | 4,858 (16.9%) |
| Vacant Housing Units | 904 ( 3.2%) |
| Median Home Value | $355,811 |
| Average Home Value | $415,903 |
Residential
27,373
Single Family
25,754
Multi-Family
1,619
Businesses
1,077
Date | Event | Price |
|---|---|---|
| 2024-11-15 | Listed for sale | $549,000 |
| 2024-04-03 | Listing removed | N/A |
| 2024-02-16 | Listed for sale | $575,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $7082.51 | -19.62% | $474,865 | -0.38% |
| 2023-12-27 | $8811.04 | 12.12% | $476,685 | 19.85% |
| 2022-12-27 | $7858.51 | 73.76% | $397,734 | 11.97% |
Listed by: Kristen Holle • Keller Williams Fort Worth
Mls Name: NTREIS
Mls ID: #20778763
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.
