








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 $5,003/mo, and a $6,975/mo payment. Purchase price stands at $1,425,000, and rental yield measures 4.21% with $5,003/mo rent. Return on cash invested shows 7.03% in year one, and 5% annual appreciation builds toward $393,701 over five years. Five-year ROI reaches 34.95% and total cumulative return in cash records $161,348. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $5,003/mo property income covering a $6,975/mo payment rather than investor’s personal income.
Single Family
Built in 1948
0.39 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76116, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,108 (100%) |
| Owner Occupied HU | 8,432 (33.6%) |
| Renter Occupied HU | 14,659 (58.4%) |
| Vacant Housing Units | 2,017 ( 8.0%) |
| Median Home Value | $366,259 |
| Average Home Value | $466,167 |
Residential
23,925
Single Family
13,115
Multi-Family
10,810
Businesses
1,943
Date | Event | Price |
|---|---|---|
| 2025-05-26 | Listed for sale | $1,425,000 |
| 2014-01-31 | Listing removed | $519,900 |
| 2014-01-21 | Price change | $519,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-26 | $18030.70 | 7.61% | $1,008,325 | 6.61% |
| 2023-05-26 | $16755.66 | -6.27% | $945,787 | 16.78% |
| 2022-05-26 | $17876.61 | 5.43% | $809,890 | -0.70% |



Listed by: Chris Miller • Williams Trew Real Estate
Mls Name: NTREIS
Mls ID: #20944332
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.