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 $1,494/mo, and a $1,297/mo payment. Purchase price stands at $265,000, and rental yield measures 6.77% with $1,494/mo rent. Return on cash invested shows 9.26% in year one, and 5% annual appreciation builds toward $73,215 over five years. Five-year ROI reaches 48.88% and total cumulative return in cash records $42,939. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,494/mo property income covering a $1,297/mo payment rather than investor’s personal income.
Condo
Built in 1924
8,581 sqft lot
$N/A/sqft
$389 monthly HOA
Neighborhood data shown for ZIP Code: 76110, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,584 (100%) |
| Owner Occupied HU | 5,903 (51.0%) |
| Renter Occupied HU | 4,444 (38.4%) |
| Vacant Housing Units | 1,237 (10.7%) |
| Median Home Value | $307,434 |
| Average Home Value | $384,878 |
Residential
10,781
Single Family
9,526
Multi-Family
1,255
Businesses
1,127
Date | Event | Price |
|---|---|---|
| 2024-10-26 | Listed for sale | $265,000 |
| 2024-10-14 | Pending sale | $265,000 |
| 2024-10-03 | Contingent | $265,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2016-12-27 | $2479.78 | 5.89% | $169,590 | 64.81% |
| 2015-12-27 | $2341.78 | N/A | $102,900 | N/A |
| 2014-12-27 | $2341.78 | N/A | N/A | N/A |
Listed by: Chelsie Synatschk • Fort Worth Focused Real Estate
Mls Name: NTREIS
Mls ID: #20683861
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.
