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 $2,802/mo, and a $2,570/mo payment. Purchase price stands at $525,000, and rental yield measures 6.4% with $2,802/mo rent. Return on cash invested shows 13.59% in year one, and 5% annual appreciation builds toward $145,048 over five years. Five-year ROI reaches 70.15% and total cumulative return in cash records $121,161. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,802/mo property income covering a $2,570/mo payment rather than investor’s personal income.
Single Family
Built in 1929
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 |
|---|---|---|
| 2025-05-04 | Listed for sale | $525,000 |
| 2024-06-25 | Listing removed | $424,900 |
| 2024-05-29 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-05 | $8168.89 | 8.17% | $502,018 | 7.45% |
| 2023-05-05 | $7551.92 | -13.22% | $467,192 | 24.57% |
| 2022-05-05 | $8702.82 | -0.31% | $375,055 | 5.15% |
Listed by: Miriam Coates • The Michael Group Real Estate
Mls Name: NTREIS
Mls ID: #20925066
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.
