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 $3,196/mo, and a $4,772/mo payment. Purchase price stands at $975,000, and rental yield measures 3.93% with $3,196/mo rent. Return on cash invested shows 6.08% in year one, and 5% annual appreciation builds toward $269,375 over five years. Five-year ROI reaches 29.86% and total cumulative return in cash records $95,787. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,196/mo property income covering a $4,772/mo payment rather than investor’s personal income.
Single Family
Built in 1982
1.60 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76120, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,123 (100%) |
| Owner Occupied HU | 4,007 (43.9%) |
| Renter Occupied HU | 4,644 (50.9%) |
| Vacant Housing Units | 472 ( 5.2%) |
| Median Home Value | $334,226 |
| Average Home Value | $447,957 |
Residential
8,754
Single Family
4,479
Multi-Family
4,275
Businesses
220
Date | Event | Price |
|---|---|---|
| 2024-09-23 | Price change | $975,000 |
| 2024-09-14 | Listed for sale | $1,000,000 |
| 2024-09-10 | Contingent | $1,000,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $10648.23 | -11.37% | $567,153 | 1.89% |
| 2022-10-23 | $12013.80 | 4.99% | $556,647 | 20.11% |
| 2021-10-23 | $11443.03 | -0.45% | $463,460 | 1.53% |
Listed by: Spencer Cearnal • Compass RE Texas, LLC
Mls Name: NTREIS
Mls ID: #20715891
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.
