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 $1,558/mo, and a $1,488/mo payment. Purchase price stands at $304,000, and rental yield measures 6.15% with $1,558/mo rent. Return on cash invested shows 12.72% in year one, and 5% annual appreciation builds toward $83,990 over five years. Five-year ROI reaches 65.54% and total cumulative return in cash records $66,044. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,558/mo property income covering a $1,488/mo payment rather than investor’s personal income.
Multi Family
Built in 1964
7,348 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76103, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,794 (100%) |
| Owner Occupied HU | 3,055 (52.7%) |
| Renter Occupied HU | 2,220 (38.3%) |
| Vacant Housing Units | 519 ( 9.0%) |
| Median Home Value | $221,889 |
| Average Home Value | $277,565 |
Residential
5,361
Single Family
4,888
Multi-Family
473
Businesses
399
Date | Event | Price |
|---|---|---|
| 2025-03-10 | Listed for sale | $304,000 |
| 2024-02-23 | Listing removed | N/A |
| 2024-01-19 | Listed for rent | $1,190 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-11 | $4412.49 | -12.95% | $196,646 | -12.22% |
| 2023-03-11 | $5068.86 | N/A | $224,012 | 42.89% |
| 2022-03-11 | N/A | N/A | $156,769 | 5.37% |
Listed by: Koushal Parikh • Repeat Realty, LLC
Mls Name: NTREIS
Mls ID: #20867156
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.
