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 White Settlement at 434 S Las Vegas Trl, White Settlement, TX, 76108 priced at $265,000 pairs $2,316/mo rent with $432/mo cash flow after a $1,297/mo payment. Total monthly income equals $2,316/mo, and annual cash flow comes to $5,179/yr on $87,848 invested. Return on cash invested is 25.8% in year one, and rental yield stands at 10.49% on a $265,000 basis. Equity gained on principal adds $1,710/yr, and 5% annual appreciation accumulates to $73,215 by year five. Five-year ROI measures 135.69% and total cumulative return in cash reaches $119,199. For financing, Ziffy Mortgage’s DSCR program evaluates $2,316/mo property income against a $1,297/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2002
7,840 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76108, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,073 (100%) |
| Owner Occupied HU | 13,143 (65.5%) |
| Renter Occupied HU | 5,956 (29.7%) |
| Vacant Housing Units | 974 ( 4.9%) |
| Median Home Value | $319,563 |
| Average Home Value | $378,113 |
Residential
19,538
Single Family
17,115
Multi-Family
2,423
Businesses
718
Date | Event | Price |
|---|---|---|
| 2025-01-27 | Listed for sale | $265,000 |
| 2020-09-15 | Sold | N/A |
| 2020-08-19 | Pending sale | $180,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $3882.80 | -29.84% | $236,000 | 1.38% |
| 2023-02-13 | $5534.59 | -8.28% | $232,780 | 4.47% |
| 2022-02-13 | $6034.06 | 8.39% | $222,814 | 11.50% |
Listed by: Wanda Cox • Better Homes & Gardens, Winans
Mls Name: NTREIS
Mls ID: #20814833
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.
