








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 $2,442/mo, and a $2,251/mo payment. Purchase price stands at $460,000, and rental yield measures 6.37% with $2,442/mo rent. Return on cash invested shows 12.69% in year one, and 5% annual appreciation builds toward $127,090 over five years. Five-year ROI reaches 65.58% and total cumulative return in cash records $100,009. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,442/mo property income covering a $2,251/mo payment rather than investor’s personal income.
Single Family
Built in 1946
10,193 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 |
|---|---|---|
| 2025-04-03 | Listed for sale | $460,000 |
| 2023-09-15 | Sold | N/A |
| 2023-08-21 | Pending sale | $420,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-03 | $8700.39 | -25.78% | $479,930 | -7.35% |
| 2023-04-03 | $11721.75 | 13.70% | $518,027 | 30.63% |
| 2022-04-03 | $10309.00 | 1.85% | $396,561 | 5.32% |



Listed by: John Staab • Motive Real Estate Group
Mls Name: NTREIS
Mls ID: #20881961
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.