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% |
Rental property for sale in Saginaw at 512 Willowview Dr, Saginaw, TX, 76179 generates $2,828/mo in rent, after a $1,933/mo payment. Total monthly income is $2,828/mo. Return on cash invested sits at 19.87% in year one, and rental yield is 8.59% on a $395,000 entry. Equity gained on principal adds $2,549/yr, while 5% annual appreciation builds toward $109,131 over five years. Five-year ROI reaches 103.91% and total cumulative return in cash sums $136,062. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,828/mo property income rather than buyer’s personal income.
Single Family
Built in 2003
8,755 sqft lot
$N/A/sqft
$285 annually HOA
Neighborhood data shown for ZIP Code: 76179, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,691 (100%) |
| Owner Occupied HU | 22,929 (79.9%) |
| Renter Occupied HU | 4,858 (16.9%) |
| Vacant Housing Units | 904 ( 3.2%) |
| Median Home Value | $355,811 |
| Average Home Value | $415,903 |
Residential
27,373
Single Family
25,754
Multi-Family
1,619
Businesses
1,077
Date | Event | Price |
|---|---|---|
| 2025-04-18 | Listed for sale | $395,000 |
| 2023-07-21 | Listing removed | $400,000 |
| 2023-07-06 | Listed for sale | $400,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-18 | $3450.15 | -30.44% | $392,163 | 4.94% |
| 2023-04-18 | $4960.06 | -2.87% | $373,707 | 18.28% |
| 2022-04-18 | $5106.78 | 0.27% | $315,955 | 14.08% |
Listed by: Nita Mckinney • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #20904550
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.
