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 Saginaw at 516 Nathan St, Saginaw, TX, 76179 listed at $290,000 pairs $3,476/mo rent with a $1,419/mo payment to leave $1,291/mo cash flow. Total monthly income runs $3,476/mo, and annual cash flow reaches $15,488/yr on $96,135 cash to close. Return on cash invested measures 36.02% in year one, and rental yield registers 14.38% at a $290,000 basis. Equity gained on principal adds $1,871/yr, and annual property appreciation at 5% supports $80,122 by year five. Five-year ROI tracks 191.02% and total cumulative return in cash totals $183,640. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,476/mo property income relative to a $1,419/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2004
6,316 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| 2024-08-26 | Price change | $290,000 |
| 2024-08-18 | Listed for sale | $295,000 |
| 2020-06-19 | Listing removed | $194,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-30 | $6297.09 | 0.07% | $280,227 | 12.28% |
| 2022-08-30 | $6292.55 | 33.71% | $249,582 | 33.68% |
| 2021-08-30 | $4705.97 | -1.38% | $186,699 | -0.37% |
Listed by: Stefani Myers • The Agency Frisco
Mls Name: NTREIS
Mls ID: #20704628
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.
