








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 $2,590/mo, and a $2,007/mo payment. Purchase price stands at $410,000, and rental yield measures 7.58% with $2,590/mo rent. Return on cash invested shows 17.03% in year one, and 5% annual appreciation builds toward $113,275 over five years. Five-year ROI reaches 88.65% and total cumulative return in cash records $120,491. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,590/mo property income covering a $2,007/mo payment rather than investor’s personal income.
Single Family
Built in 1978
8,363 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76133, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,225 (100%) |
| Owner Occupied HU | 11,543 (57.1%) |
| Renter Occupied HU | 7,862 (38.9%) |
| Vacant Housing Units | 820 ( 4.1%) |
| Median Home Value | $269,842 |
| Average Home Value | $289,873 |
Residential
19,433
Single Family
15,930
Multi-Family
3,503
Businesses
729
Date | Event | Price |
|---|---|---|
| 2025-04-30 | Listed for sale | $410,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-30 | $1244.22 | -37.44% | $296,158 | -8.90% |
| 2023-04-30 | $1988.76 | -2.08% | $325,074 | 23.99% |
| 2022-04-30 | $2030.99 | 2.12% | $262,178 | 19.25% |



Listed by: Matt Templeton • Keller Williams Urban Dallas
Mls Name: NTREIS
Mls ID: #20898934
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.