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 $3,742/mo, and a $2,692/mo payment. Purchase price stands at $550,000, and rental yield measures 8.16% with $3,742/mo rent. Return on cash invested shows 18.94% in year one, and 5% annual appreciation builds toward $151,955 over five years. Five-year ROI reaches 98.82% and total cumulative return in cash records $178,822. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,742/mo property income covering a $2,692/mo payment rather than investor’s personal income.
Townhouse
Built in 2024
0.51 Acres lot
$N/A/sqft
No 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: David Chicotsky • Briggs Freeman Sotheby's Int'l
Mls Name: NTREIS
Mls ID: #21109829
