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% |
Total monthly income runs $3,924/mo, and a $3,030/mo payment. Purchase price stands at $619,000, and rental yield measures 7.61% with $3,924/mo rent. Return on cash invested shows 16.36% in year one, and 5% annual appreciation builds toward $171,018 over five years. Five-year ROI reaches 85.31% and total cumulative return in cash records $173,725. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,924/mo property income covering a $3,030/mo payment rather than investor’s personal income.
Single Family
Built in 2018
3,049 sqft lot
$N/A/sqft
$150 monthly HOA
Neighborhood data shown for ZIP Code: 76114, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,109 (100%) |
| Owner Occupied HU | 6,070 (50.1%) |
| Renter Occupied HU | 4,859 (40.1%) |
| Vacant Housing Units | 1,180 ( 9.7%) |
| Median Home Value | $246,422 |
| Average Home Value | $339,763 |
Residential
11,030
Single Family
9,409
Multi-Family
1,621
Businesses
720
Date | Event | Price |
|---|---|---|
| 2024-10-16 | Price change | $619,000 |
| 2024-08-16 | Listed for sale | $629,000 |
| 2024-08-12 | Contingent | $629,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2018-10-23 | $1977.56 | N/A | N/A | N/A |
Listed by: Peggy Douglas • Williams Trew Real Estate
Mls Name: NTREIS
Mls ID: #20600543
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.
