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% |
Investment property for sale in Lakeside at 513 Crest Ridge Dr, Lakeside, TX, 76108 uses $93,152 cash to close to unlock $2,149/yr annual cash flow and $179/mo monthly cash flow. Total monthly income runs $2,177/mo, and a $1,375/mo payment keeps the spread at $179/mo. Purchase price stands at $281,000, and rental yield measures 9.3% with $2,177/mo rent. Return on cash invested shows 22.22% in year one, and 5% annual appreciation builds toward $77,635 over five years. Five-year ROI reaches 116.47% and total cumulative return in cash records $108,491. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,177/mo property income covering a $1,375/mo payment rather than investor’s personal income.
Single Family
Built in 1968
8,838 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76108, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,073 (100%) |
| Owner Occupied HU | 13,143 (65.5%) |
| Renter Occupied HU | 5,956 (29.7%) |
| Vacant Housing Units | 974 ( 4.9%) |
| Median Home Value | $319,563 |
| Average Home Value | $378,113 |
Residential
19,538
Single Family
17,115
Multi-Family
2,423
Businesses
718
Date | Event | Price |
|---|---|---|
| 2025-06-26 | Listed for sale | $281,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-26 | $1021.43 | -18.10% | $194,215 | 9.86% |
| 2023-06-26 | $1247.21 | 3.25% | $176,779 | 27.10% |
| 2022-06-26 | $1207.93 | 8.94% | $139,091 | 2.50% |
Listed by: Bobbie Moody • MARK SPAIN REAL ESTATE
Mls Name: NTREIS
Mls ID: #20982689
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.
