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 $4,687/mo, and a $5,873/mo payment. Purchase price stands at $1,200,000, and rental yield measures 4.69% with $4,687/mo rent. Return on cash invested shows 8.5% in year one, and 5% annual appreciation builds toward $331,538 over five years. Five-year ROI reaches 42.79% and total cumulative return in cash records $166,379. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,687/mo property income covering a $5,873/mo payment rather than investor’s personal income.
Single Family
Built in 2008
6,098 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76107, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,751 (100%) |
| Owner Occupied HU | 7,423 (39.6%) |
| Renter Occupied HU | 8,887 (47.4%) |
| Vacant Housing Units | 2,441 (13.0%) |
| Median Home Value | $478,172 |
| Average Home Value | $589,989 |
Residential
17,768
Single Family
11,380
Multi-Family
6,388
Businesses
2,171
Date | Event | Price |
|---|---|---|
| 2025-01-29 | Price change | $1,200,000 |
| 2024-11-13 | Listed for sale | $1,250,000 |
| 2015-11-20 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $13480.82 | -17.89% | $923,453 | -2.69% |
| 2023-02-13 | $16417.04 | -7.65% | $948,974 | 15.78% |
| 2022-02-13 | $17776.39 | 3.91% | $819,602 | 13.46% |
Listed by: Brent Mccaskill • Paloma Property Group, LLC
Mls Name: NTREIS
Mls ID: #20774962
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.
