








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 $4,447/mo, and a $3,862/mo payment. Purchase price stands at $789,000, and rental yield measures 6.76% with $4,447/mo rent. Return on cash invested shows 5.35% in year one, and 5% annual appreciation builds toward $217,986 over five years. Five-year ROI reaches 29.35% and total cumulative return in cash records $76,198. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,447/mo property income covering a $3,862/mo payment rather than investor’s personal income.
Condo
Built in 1928
10.68 Acres lot
$N/A/sqft
$2,018 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 |
|---|---|---|
| 2025-05-23 | Price change | $789,000 |
| 2025-02-08 | Price change | $800,000 |
| 2024-11-13 | Price change | $900,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2016-07-02 | $19375.77 | -9.28% | $683,925 | -9.11% |
| 2015-07-02 | $21358.94 | N/A | $752,500 | N/A |
| 2014-07-02 | $21358.94 | N/A | $752,500 | N/A |



Listed by: Cynthia Davis • Ready Real Estate
Mls Name: NTREIS
Mls ID: #20987688
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.