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 $2,830/mo, and a $2,296/mo payment. Purchase price stands at $469,000, and rental yield measures 7.24% with $2,830/mo rent. Return on cash invested shows 16.01% in year one, and 5% annual appreciation builds toward $129,576 over five years. Five-year ROI reaches 83.14% and total cumulative return in cash records $129,259. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,830/mo property income covering a $2,296/mo payment rather than investor’s personal income.
Single Family
Built in 1941
10,802 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76111, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,438 (100%) |
| Owner Occupied HU | 4,473 (53.0%) |
| Renter Occupied HU | 3,453 (40.9%) |
| Vacant Housing Units | 512 ( 6.1%) |
| Median Home Value | $221,259 |
| Average Home Value | $275,035 |
Residential
8,037
Single Family
7,079
Multi-Family
958
Businesses
1,079
Date | Event | Price |
|---|---|---|
| 2025-05-01 | Listed for sale | $469,000 |
| 2022-11-03 | Sold | N/A |
| 2022-11-01 | Pending sale | $450,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-01 | $7181.92 | -13.36% | $405,326 | -9.50% |
| 2023-05-01 | $8289.31 | 14.90% | $447,853 | 12.60% |
| 2022-05-01 | $7214.29 | 4.10% | $397,752 | 26.18% |
Listed by: John Copeland • Hopkins-Green Real Estate
Mls Name: NTREIS
Mls ID: #20904715
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.
