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 $2,522/mo, and a $1,595/mo payment. Purchase price stands at $325,900, and rental yield measures 9.29% with $2,522/mo rent. Return on cash invested shows 19.56% in year one, and 5% annual appreciation builds toward $90,040 over five years. Five-year ROI reaches 103.14% and total cumulative return in cash records $111,427. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,522/mo property income covering a $1,595/mo payment rather than investor’s personal income.
Single Family
Built in 2016
6,621 sqft lot
$N/A/sqft
$220 semi-annually HOA
Neighborhood data shown for ZIP Code: 76131, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,998 (100%) |
| Owner Occupied HU | 14,795 (74.0%) |
| Renter Occupied HU | 4,776 (23.9%) |
| Vacant Housing Units | 427 ( 2.1%) |
| Median Home Value | $349,723 |
| Average Home Value | $371,956 |
Residential
19,770
Single Family
16,925
Multi-Family
2,845
Businesses
395
Date | Event | Price |
|---|---|---|
| 2025-04-11 | Listed for sale | $325,900 |
| 2025-04-10 | Listing removed | $329,000 |
| 2025-03-29 | Price change | $329,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-11 | $7803.25 | -3.61% | $321,495 | -2.80% |
| 2023-04-11 | $8095.36 | 6.20% | $330,751 | 19.44% |
| 2022-04-11 | $7622.50 | 21.04% | $276,920 | 23.22% |
Listed by: Becky Zeng • JABE Real Estate
Mls Name: NTREIS
Mls ID: #20900690
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.
