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 $3,853/mo, and a $2,937/mo payment. Purchase price stands at $600,000, and rental yield measures 7.71% with $3,853/mo rent. Return on cash invested shows 17.49% in year one, and 5% annual appreciation builds toward $165,769 over five years. Five-year ROI reaches 91.09% and total cumulative return in cash records $179,808. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,853/mo property income covering a $2,937/mo payment rather than investor’s personal income.
Single Family
Built in 1982
10,323 sqft lot
$N/A/sqft
$105 annually HOA
Neighborhood data shown for ZIP Code: 76180, North Richland Hills, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,061 (100%) |
| Owner Occupied HU | 8,037 (44.5%) |
| Renter Occupied HU | 8,782 (48.6%) |
| Vacant Housing Units | 1,242 ( 6.9%) |
| Median Home Value | $344,927 |
| Average Home Value | $380,786 |
Residential
17,028
Single Family
10,367
Multi-Family
6,661
Businesses
1,091
Date | Event | Price |
|---|---|---|
| 2025-05-24 | Listed for sale | $600,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-24 | $5698.24 | -1.39% | $422,591 | -1.49% |
| 2023-05-24 | $5778.48 | -19.03% | $429,000 | 23.33% |
| 2022-05-24 | $7136.24 | 2.61% | $347,836 | 14.90% |
Listed by: Suzanne Eldridge Gore • eXp Realty, LLC
Mls Name: NTREIS
Mls ID: #20934766
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.
