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 $2,454/mo, and a $1,762/mo payment. Purchase price stands at $360,000, and rental yield measures 8.18% with $2,454/mo rent. Return on cash invested shows 18.84% in year one, and 5% annual appreciation builds toward $99,461 over five years. Five-year ROI reaches 98.33% and total cumulative return in cash records $117,345. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,454/mo property income covering a $1,762/mo payment rather than investor’s personal income.
Single Family
Built in 1925
6,272 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 |
|---|---|---|
| 2024-11-29 | Price change | $360,000 |
| 2024-10-29 | Listed for sale | $385,000 |
| 2024-09-30 | Listing removed | $385,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $5405.48 | 8.69% | $326,269 | 1.28% |
| 2023-12-27 | $4973.09 | -16.36% | $322,145 | 22.56% |
| 2022-12-27 | $5945.85 | -0.63% | $262,850 | 4.59% |
Listed by: Shannon Hathaway • Worth Realty
Mls Name: NTREIS
Mls ID: #20645676
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.
