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 $2,648/mo, and a $1,752/mo payment. Purchase price stands at $358,000, and rental yield measures 8.88% with $2,648/mo rent. Return on cash invested shows 11.11% in year one, and 5% annual appreciation builds toward $98,909 over five years. Five-year ROI reaches 60.44% and total cumulative return in cash records $71,730. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,648/mo property income covering a $1,752/mo payment rather than investor’s personal income.
Condo
Built in 1928
N/A lot
$N/A/sqft
$973 monthly HOA
Neighborhood data shown for ZIP Code: 76107, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,751 (100%) |
| Owner Occupied HU | 7,423 (39.6%) |
| Renter Occupied HU | 8,887 (47.4%) |
| Vacant Housing Units | 2,441 (13.0%) |
| Median Home Value | $478,172 |
| Average Home Value | $589,989 |
Residential
17,768
Single Family
11,380
Multi-Family
6,388
Businesses
2,171
Date | Event | Price |
|---|---|---|
| 2025-07-02 | Listed for sale | $358,000 |
| 2024-09-30 | Listing removed | $380,000 |
| 2024-06-18 | Price change | $380,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2016-07-02 | $8593.19 | 160.03% | $335,000 | 187.73% |
| 2015-07-02 | $3304.75 | N/A | $116,430 | N/A |
| 2014-07-02 | $3304.75 | N/A | $116,430 | N/A |
Listed by: Leah Dunn • Leah Dunn Real Estate Group
Mls Name: NTREIS
Mls ID: #20956191
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.
