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 $3,869/mo, and a $3,177/mo payment. Purchase price stands at $649,000, and rental yield measures 7.15% with $3,869/mo rent. Return on cash invested shows 15.86% in year one, and 5% annual appreciation builds toward $179,307 over five years. Five-year ROI reaches 82.35% and total cumulative return in cash records $175,836. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,869/mo property income covering a $3,177/mo payment rather than investor’s personal income.
Single Family
Built in 1935
6,834 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 |
|---|---|---|
| 2025-06-07 | Listed for sale | $649,000 |
| 2023-10-17 | Listing removed | N/A |
| 2023-10-09 | Price change | $3,200 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-08 | $8209.16 | -4.30% | $455,796 | -2.27% |
| 2023-06-08 | $8578.06 | -12.47% | $466,390 | 11.12% |
| 2022-06-08 | $9799.91 | 3.83% | $419,704 | 9.14% |
Listed by: Hunter Richard • Compass RE Texas, LLC
Mls Name: NTREIS
Mls ID: #20957553
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.
