








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 $3,162/mo, and a $2,447/mo payment. Purchase price stands at $499,950, and rental yield measures 7.59% with $3,162/mo rent. Return on cash invested shows 17.06% in year one, and 5% annual appreciation builds toward $138,127 over five years. Five-year ROI reaches 88.78% and total cumulative return in cash records $147,136. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,162/mo property income covering a $2,447/mo payment rather than investor’s personal income.
Single Family
Built in 1940
9,365 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||



Listed by: Hunter Richard • Compass RE Texas, LLC
Mls Name: NTREIS
Mls ID: #21017145