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 $2,880/mo, and a $4,038/mo payment. Purchase price stands at $825,000, and rental yield measures 4.19% with $2,880/mo rent. Return on cash invested shows 4.81% in year one, and 5% annual appreciation builds toward $227,932 over five years. Five-year ROI reaches 23.78% and total cumulative return in cash records $64,545. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,880/mo property income covering a $4,038/mo payment rather than investor’s personal income.
Single Family
Built in 2006
2,482 sqft lot
$N/A/sqft
$1,390 quarterly 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 |
|---|---|---|
| 2025-05-02 | Listed for sale | $825,000 |
| 2014-10-30 | Listing removed | $515,000 |
| 2014-09-04 | Listed for sale | $515,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-02 | $11143.14 | 6.30% | $600,000 | -8.02% |
| 2023-05-02 | $10482.88 | -11.44% | $652,298 | 29.78% |
| 2022-05-02 | $11836.92 | -3.73% | $502,608 | 1.13% |
Listed by: Julie Webber • Williams Trew Real Estate
Mls Name: NTREIS
Mls ID: #20922982
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.
