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 $3,196/mo, and a $2,692/mo payment. Purchase price stands at $550,000, and rental yield measures 6.97% with $3,196/mo rent. Return on cash invested shows 15.05% in year one, and 5% annual appreciation builds toward $151,955 over five years. Five-year ROI reaches 78.07% and total cumulative return in cash records $141,274. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,196/mo property income covering a $2,692/mo payment rather than investor’s personal income.
Single Family
Built in 2023
5,488 sqft lot
$N/A/sqft
$480 annually HOA
Neighborhood data shown for ZIP Code: 76120, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,123 (100%) |
| Owner Occupied HU | 4,007 (43.9%) |
| Renter Occupied HU | 4,644 (50.9%) |
| Vacant Housing Units | 472 ( 5.2%) |
| Median Home Value | $334,226 |
| Average Home Value | $447,957 |
Residential
8,754
Single Family
4,479
Multi-Family
4,275
Businesses
220
Date | Event | Price |
|---|---|---|
| 2025-04-16 | Listed for sale | $550,000 |
| 2025-03-19 | Listing removed | $4,900 |
| 2025-03-17 | Price change | $4,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Ananda Phuyal • Beam Real Estate, LLC
Mls Name: NTREIS
Mls ID: #20906463
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.
