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% |
Rental property for sale in Saginaw at 300 Cattlemans Trl, Saginaw, TX, 76131 priced at $417,500 pairs $3,272/mo rent with $254/mo cash flow after a $2,043/mo payment. Total monthly income equals $3,272/mo, and annual cash flow comes to $3,042/yr on $138,401 invested. Return on cash invested is 22.11% in year one, and rental yield stands at 9.4% on a $417,500 basis. Equity gained on principal adds $2,694/yr, and 5% annual appreciation accumulates to $115,348 by year five. Five-year ROI measures 116.01% and total cumulative return in cash reaches $160,562. For financing, Ziffy Mortgage’s DSCR program evaluates $3,272/mo property income against a $2,043/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2019
8,015 sqft lot
$N/A/sqft
$600 annually HOA
Neighborhood data shown for ZIP Code: 76131, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,998 (100%) |
| Owner Occupied HU | 14,795 (74.0%) |
| Renter Occupied HU | 4,776 (23.9%) |
| Vacant Housing Units | 427 ( 2.1%) |
| Median Home Value | $349,723 |
| Average Home Value | $371,956 |
Residential
19,770
Single Family
16,925
Multi-Family
2,845
Businesses
395
Date | Event | Price |
|---|---|---|
| 2024-09-30 | Price change | $417,500 |
| 2024-08-30 | Price change | $424,499 |
| 2024-08-02 | Price change | $424,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $5300.90 | -9.07% | $407,673 | 13.58% |
| 2022-10-23 | $5829.88 | 0.63% | $358,937 | 25.64% |
| 2021-10-23 | $5793.53 | -20.53% | $285,684 | -0.20% |
Listed by: Kelli Delgado • Keller Williams Fort Worth
Mls Name: NTREIS
Mls ID: #20685462
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.
