








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 $2,620/mo, and a $2,007/mo payment. Purchase price stands at $410,000, and rental yield measures 7.67% with $2,620/mo rent. Return on cash invested shows 17.3% in year one, and 5% annual appreciation builds toward $113,275 over five years. Five-year ROI reaches 90.08% and total cumulative return in cash records $122,435. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,620/mo property income covering a $2,007/mo payment rather than investor’s personal income.
Single Family
Built in 1932
6,272 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76110, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,584 (100%) |
| Owner Occupied HU | 5,903 (51.0%) |
| Renter Occupied HU | 4,444 (38.4%) |
| Vacant Housing Units | 1,237 (10.7%) |
| Median Home Value | $307,434 |
| Average Home Value | $384,878 |
Residential
10,781
Single Family
9,526
Multi-Family
1,255
Businesses
1,127
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||



Listed by: Garrett George • Specialized Property Mngmnt
Mls Name: NTREIS
Mls ID: #21004786