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 $4,606/mo, and a $4,381/mo payment. Purchase price stands at $895,000, and rental yield measures 6.18% with $4,606/mo rent. Return on cash invested shows 12.64% in year one, and 5% annual appreciation builds toward $247,272 over five years. Five-year ROI reaches 65.12% and total cumulative return in cash records $191,762. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,606/mo property income covering a $4,381/mo payment rather than investor’s personal income.
Single Family
Built in 2006
1.21 Acres lot
$N/A/sqft
$750 annually 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 |
|---|---|---|
| 2025-06-11 | Listed for sale | $895,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-11 | $9534.17 | 9.47% | $673,186 | -7.38% |
| 2023-06-11 | $8709.72 | -13.96% | $726,857 | 23.20% |
| 2022-06-11 | $10122.58 | 7.29% | $589,958 | 11.06% |
Listed by: Sabrina Coates • Rees Atkins Realty
Mls Name: NTREIS
Mls ID: #20965620
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.
