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 $1,948/mo payment. Purchase price stands at $398,000, and rental yield measures 7.98% with $2,648/mo rent. Return on cash invested shows 9.4% in year one, and 5% annual appreciation builds toward $109,960 over five years. Five-year ROI reaches 50.92% and total cumulative return in cash records $67,188. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,648/mo property income covering a $1,948/mo payment rather than investor’s personal income.
Condo
Built in 1928
10.68 Acres 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 |
|---|---|---|
| 2025-01-17 | Listed for sale | $398,000 |
| 2022-08-16 | Sold | N/A |
| 2022-07-28 | Pending sale | $415,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2016-02-13 | $3229.20 | -6.47% | $345,204 | 183.80% |
| 2015-02-13 | $3452.56 | N/A | $121,638 | N/A |
| 2014-02-13 | $3452.56 | N/A | $121,638 | N/A |
Listed by: James Glynn • JG Real Estate, LLC
Mls Name: NTREIS
Mls ID: #20815888
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.
