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 $1,879/mo, and a $1,346/mo payment. Purchase price stands at $275,000, and rental yield measures 8.2% with $1,879/mo rent. Return on cash invested shows 16.44% in year one, and 5% annual appreciation builds toward $75,977 over five years. Five-year ROI reaches 86.36% and total cumulative return in cash records $78,731. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,879/mo property income covering a $1,346/mo payment rather than investor’s personal income.
Single Family
Built in 1943
7,927 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 |
|---|---|---|
| 2025-08-29 | Listed for sale | $275,000 |
| 2025-08-18 | Listing removed | $2,450 |
| 2025-07-08 | Price change | $2,450 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-30 | $6809.11 | -0.52% | $303,453 | 0.32% |
| 2023-08-30 | $6844.77 | -5.14% | $302,495 | 8.98% |
| 2022-08-30 | $7215.54 | 10.19% | $277,564 | 13.94% |
Listed by: Amanda Easley • League Real Estate
Mls Name: NTREIS
Mls ID: #21046118
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.
