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 $1,389/mo, and a $905/mo payment. Purchase price stands at $185,000, and rental yield measures 9.01% with $1,389/mo rent. Return on cash invested shows 13.96% in year one, and 5% annual appreciation builds toward $51,112 over five years. Five-year ROI reaches 74.83% and total cumulative return in cash records $45,891. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,389/mo property income covering a $905/mo payment rather than investor’s personal income.
Condo
Built in 1969
1,263 sqft lot
$N/A/sqft
$378 monthly HOA
Neighborhood data shown for ZIP Code: 76109, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,126 (100%) |
| Owner Occupied HU | 5,005 (38.1%) |
| Renter Occupied HU | 6,717 (51.2%) |
| Vacant Housing Units | 1,404 (10.7%) |
| Median Home Value | $634,057 |
| Average Home Value | $720,302 |
Residential
12,941
Single Family
7,116
Multi-Family
5,825
Businesses
945
Date | Event | Price |
|---|---|---|
| 2025-07-25 | Listed for sale | $185,000 |
| 2023-01-30 | Sold | N/A |
| 2023-01-06 | Pending sale | $183,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2016-07-26 | $491.85 | -29.59% | $60,842 | -4.64% |
| 2015-07-26 | $698.53 | N/A | $63,800 | N/A |
| 2014-07-26 | $698.53 | N/A | $63,800 | N/A |
Listed by: Chad Smith • Realty Of America, LLC
Mls Name: NTREIS
Mls ID: #21013307
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.
