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% |
Investment property for sale in Saginaw at 328 Willowstone Trl, Saginaw, TX, 76179 at $318,000 posts ROI 24.47% with $401/mo cash flow from $2,681/mo rent. Total monthly income equals $2,681/mo, and annual cash flow records $4,812/yr on $105,417 to close. Return on cash invested measures 24.47% and rental yield reads 10.12% at the current $318,000. Equity gained on principal adds $2,052/yr, and 5% annual appreciation supports $87,858 by year five. Five-year ROI prints 128.65% and total cumulative return in cash totals $135,623.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $2,681/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 2000
8,581 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 |
|---|---|---|
| 2025-07-21 | Listed for sale | $318,000 |
| 2020-01-20 | Listing removed | $210,000 |
| 2019-12-23 | Pending sale | $210,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-21 | $5507.82 | 8.74% | $339,359 | 1.25% |
| 2023-07-21 | $5064.98 | -22.76% | $335,175 | 28.87% |
| 2022-07-21 | $6557.55 | 9.40% | $260,092 | 9.38% |
Listed by: Sheryle Wright • Texas Premier Realty
Mls Name: NTREIS
Mls ID: #21001651
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.
