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 $2,054/mo, and a $1,419/mo payment. Purchase price stands at $290,000, and rental yield measures 8.5% with $2,054/mo rent. Return on cash invested shows 14.19% in year one, and 5% annual appreciation builds toward $80,122 over five years. Five-year ROI reaches 75.47% and total cumulative return in cash records $72,556. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,054/mo property income covering a $1,419/mo payment rather than investor’s personal income.
Condo
Built in 1972
2.23 Acres lot
$N/A/sqft
$450 monthly HOA
Neighborhood data shown for ZIP Code: 76102, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,825 (100%) |
| Owner Occupied HU | 934 (11.9%) |
| Renter Occupied HU | 5,248 (67.1%) |
| Vacant Housing Units | 1,643 (21.0%) |
| Median Home Value | $452,672 |
| Average Home Value | $499,269 |
Residential
6,425
Single Family
1,134
Multi-Family
5,291
Businesses
1,474
Date | Event | Price |
|---|---|---|
| 2025-02-02 | Price change | $290,000 |
| 2024-10-14 | Price change | $299,000 |
| 2024-08-09 | Listed for sale | $310,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2016-02-13 | $6157.74 | 24.88% | $209,945 | 15.99% |
| 2015-02-13 | $4931.12 | -31.22% | $181,000 | -25.82% |
| 2014-02-13 | $7169.69 | N/A | $244,000 | N/A |
Listed by: W. Spencer Perry • Williams Trew Real Estate
Mls Name: NTREIS
Mls ID: #20695255
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.
