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% |
Rental property for sale in Everman at 3733 Columbine Dr, Everman, TX, 76140 priced at $185,000 converts $2,009/mo rent into $553/mo cash flow after a $905/mo obligation. Total monthly income equals $2,009/mo, and annual cash flow totals $6,642/yr on $61,328 invested. Return on cash invested prints 30.74% in year one, and rental yield reads 13.03% against a $185,000 entry. Equity gained on principal adds $1,194/yr, while 5% annual appreciation compiles into $51,112 by year five. Five-year ROI reaches 163.13% and total cumulative return in cash sums $100,047. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,009/mo property income covering a $905/mo payment, not borrower’s personal income.
Single Family
Built in 1963
0.28 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76140, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,593 (100%) |
| Owner Occupied HU | 7,775 (67.1%) |
| Renter Occupied HU | 3,399 (29.3%) |
| Vacant Housing Units | 419 ( 3.6%) |
| Median Home Value | $245,690 |
| Average Home Value | $274,715 |
Residential
10,973
Single Family
9,593
Multi-Family
1,380
Businesses
853
Date | Event | Price |
|---|---|---|
| 2024-09-30 | Listed for sale | $185,000 |
| 2024-08-28 | Listing removed | $185,000 |
| 2024-05-08 | Price change | $185,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $4755.70 | -8.04% | $180,729 | 5.73% |
| 2022-10-23 | $5171.27 | 122.19% | $170,929 | 127.91% |
| 2021-10-23 | $2327.46 | -0.16% | $75,000 | N/A |
Listed by: Jeffrey Robillard • Newfound Real Estate
Mls Name: NTREIS
Mls ID: #20416672
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.
