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 $3,951/mo, and a $5,359/mo payment. Purchase price stands at $1,095,000, and rental yield measures 4.33% with $3,951/mo rent. Return on cash invested shows 7.4% in year one, and 5% annual appreciation builds toward $302,528 over five years. Five-year ROI reaches 36.89% and total cumulative return in cash records $130,870. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,951/mo property income covering a $5,359/mo payment rather than investor’s personal income.
Single Family
Built in 2021
7,013 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76109, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,126 (100%) |
| Owner Occupied HU | 5,005 (38.1%) |
| Renter Occupied HU | 6,717 (51.2%) |
| Vacant Housing Units | 1,404 (10.7%) |
| Median Home Value | $634,057 |
| Average Home Value | $720,302 |
Residential
12,941
Single Family
7,116
Multi-Family
5,825
Businesses
945
Date | Event | Price |
|---|---|---|
| 2025-09-11 | Listed for sale | $1,095,000 |
| 2022-04-11 | Listing removed | N/A |
| 2022-03-11 | Listed for rent | $4,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-11 | $16246.18 | 8.67% | $812,002 | 16.97% |
| 2023-09-11 | $14949.42 | -1.38% | $694,173 | 19.05% |
| 2022-09-11 | $15158.08 | 236.20% | $583,093 | 141.90% |
Listed by: Ida Duwe Olsen • Compass RE Texas, LLC
Mls Name: NTREIS
Mls ID: #21041619
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.
