








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 $4,916/mo, and a $6,118/mo payment. Purchase price stands at $1,250,000, and rental yield measures 4.72% with $4,916/mo rent. Return on cash invested shows 4.41% in year one, and 5% annual appreciation builds toward $345,352 over five years. Five-year ROI reaches 22.37% and total cumulative return in cash records $90,601. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,916/mo property income covering a $6,118/mo payment rather than investor’s personal income.
Condo
Built in 2008
0.59 Acres lot
$N/A/sqft
$1,415 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 |
|---|---|---|
| 2024-11-18 | Listed for sale | $1,250,000 |
| 2021-06-10 | Sold | N/A |
| 2021-05-21 | Pending sale | $995,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $11083.08 | -30.99% | $611,183 | -25.27% |
| 2023-12-27 | $16059.92 | N/A | $817,823 | -1.47% |
| 2022-12-27 | N/A | N/A | $829,989 | 52.29% |



Listed by: Corrine Hyman • Williams Trew Real Estate
Mls Name: NTREIS
Mls ID: #20772824
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.