




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 $1,277/mo, and a $1,762/mo payment. Purchase price stands at $360,000, and rental yield measures 4.26% with $1,277/mo rent. Return on cash invested shows 4.27% in year one, and 5% annual appreciation builds toward $99,461 over five years. Five-year ROI reaches 21.18% and total cumulative return in cash records $25,281. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,277/mo property income covering a $1,762/mo payment rather than investor’s personal income.
Single Family
Built in 1954
0.27 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76112, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,210 (100%) |
| Owner Occupied HU | 8,035 (44.1%) |
| Renter Occupied HU | 8,664 (47.6%) |
| Vacant Housing Units | 1,511 ( 8.3%) |
| Median Home Value | $268,312 |
| Average Home Value | $319,616 |
Residential
17,912
Single Family
12,782
Multi-Family
5,130
Businesses
898
Date | Event | Price |
|---|---|---|
| 2025-07-25 | Listed for sale | $360,000 |
| 2022-06-07 | Listed for rent | $395 |
| 2021-03-19 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-25 | $9239.74 | -5.15% | $411,775 | -4.35% |
| 2023-07-25 | $9740.95 | N/A | $430,488 | 27.30% |
| 2022-07-25 | N/A | N/A | $338,167 | 20.77% |



Listed by: Harrison Sharp • BK Real Estate
Mls Name: NTREIS
Mls ID: #21009950
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.