








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 $2,802/mo, and a $2,080/mo payment. Purchase price stands at $425,000, and rental yield measures 7.91% with $2,802/mo rent. Return on cash invested shows 18.03% in year one, and 5% annual appreciation builds toward $117,420 over five years. Five-year ROI reaches 93.99% and total cumulative return in cash records $132,425. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,802/mo property income covering a $2,080/mo payment rather than investor’s personal income.
Single Family
Built in 2018
6,141 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76177, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,136 (100%) |
| Owner Occupied HU | 4,738 (39.0%) |
| Renter Occupied HU | 6,293 (51.9%) |
| Vacant Housing Units | 1,105 ( 9.1%) |
| Median Home Value | $370,746 |
| Average Home Value | $395,657 |
Residential
10,858
Single Family
5,205
Multi-Family
5,653
Businesses
1,086
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||



Listed by: Shawn Delgado • Keller Williams Fort Worth
Mls Name: NTREIS
Mls ID: #21126386