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 312 Willowstone Trl, Saginaw, TX, 76179 priced at $282,000 pairs $2,396/mo rent with $391/mo cash flow after a $1,380/mo payment. Total monthly income equals $2,396/mo, and annual cash flow comes to $4,691/yr on $93,483 invested. Return on cash invested is 24.93% in year one, and rental yield stands at 10.2% on a $282,000 basis. Equity gained on principal adds $1,820/yr, and 5% annual appreciation accumulates to $77,911 by year five. Five-year ROI measures 130.95% and total cumulative return in cash reaches $122,413. For financing, Ziffy Mortgage’s DSCR program evaluates $2,396/mo property income against a $1,380/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1998
6,969 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76179, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,691 (100%) |
| Owner Occupied HU | 22,929 (79.9%) |
| Renter Occupied HU | 4,858 (16.9%) |
| Vacant Housing Units | 904 ( 3.2%) |
| Median Home Value | $355,811 |
| Average Home Value | $415,903 |
Residential
27,373
Single Family
25,754
Multi-Family
1,619
Businesses
1,077
Date | Event | Price |
|---|---|---|
| 2024-12-26 | Price change | $282,000 |
| 2024-11-08 | Price change | $285,000 |
| 2024-10-18 | Listed for sale | $290,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $4316.35 | 9.24% | $277,467 | 2.90% |
| 2023-02-13 | $3951.31 | -18.15% | $269,660 | 15.85% |
| 2022-02-13 | $4827.77 | 6.22% | $232,773 | 19.51% |
Listed by: Tanya Lang • Real
Mls Name: NTREIS
Mls ID: #20825845
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.
