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 401 Deer Creek Rd, Everman, TX, 76140 priced at $250,000 converts $2,263/mo rent into $322/mo cash flow after a $1,224/mo obligation. Total monthly income equals $2,263/mo, and annual cash flow totals $3,858/yr on $82,875 invested. Return on cash invested prints 24.56% in year one, and rental yield reads 10.86% against a $250,000 entry. Equity gained on principal adds $1,613/yr, while 5% annual appreciation compiles into $69,070 by year five. Five-year ROI reaches 129.89% and total cumulative return in cash sums $107,650. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,263/mo property income covering a $1,224/mo payment, not borrower’s personal income.
Single Family
Built in 1972
8,624 sqft 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 |
|---|---|---|
| 2025-02-06 | Price change | $250,000 |
| 2024-10-31 | Price change | $255,000 |
| 2024-09-30 | Listed for sale | $285,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $6109.13 | 12.69% | $223,356 | 8.41% |
| 2023-02-13 | $5421.20 | 2.52% | $206,020 | 17.88% |
| 2022-02-13 | $5287.70 | 14.28% | $174,777 | 17.22% |
Listed by: Vincent Hall • Lanee Scott Realtors, LLC
Mls Name: NTREIS
Mls ID: #20732495
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.
