








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 $3,540/mo, and a $3,323/mo payment. Purchase price stands at $679,000, and rental yield measures 6.26% with $3,540/mo rent. Return on cash invested shows 12.96% in year one, and 5% annual appreciation builds toward $187,595 over five years. Five-year ROI reaches 66.84% and total cumulative return in cash records $149,315. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,540/mo property income covering a $3,323/mo payment rather than investor’s personal income.
Single Family
Built in 2020
5,662 sqft lot
$N/A/sqft
$100 quarterly HOA
Neighborhood data shown for ZIP Code: 76118, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,640 (100%) |
| Owner Occupied HU | 4,497 (67.7%) |
| Renter Occupied HU | 1,835 (27.6%) |
| Vacant Housing Units | 308 ( 4.6%) |
| Median Home Value | $335,346 |
| Average Home Value | $367,708 |
Residential
6,239
Single Family
5,543
Multi-Family
696
Businesses
696
Date | Event | Price |
|---|---|---|
| 2025-05-17 | Listed for sale | $679,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-17 | $10170.33 | 9.30% | $576,843 | -3.87% |
| 2023-05-17 | $9304.87 | -11.08% | $600,049 | 25.07% |
| 2022-05-17 | $10464.35 | -0.84% | $479,752 | 3.82% |



Listed by: Ridwan Tan • Theodore Landry
Mls Name: NTREIS
Mls ID: #20938468
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.