








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 $5,264/mo, and a $7,807/mo payment. Purchase price stands at $1,595,000, and rental yield measures 3.96% with $5,264/mo rent. Return on cash invested shows 6.25% in year one, and 5% annual appreciation builds toward $440,669 over five years. Five-year ROI reaches 30.76% and total cumulative return in cash records $158,981. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $5,264/mo property income covering a $7,807/mo payment rather than investor’s personal income.
Single Family
Built in 1960
0.34 Acres 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||



Listed by: Amanda Easley • League Real Estate
Mls Name: NTREIS
Mls ID: #21048942