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 Everman at 521 Holley St, Everman, TX, 76140 offers $2,964/mo rent that, after a $1,038/mo payment, leaves $1,337/mo cash flow. Total monthly income is $2,964/mo, and annual cash flow is $16,044/yr on $70,278 cash. Return on cash invested measures 42.74% in year one, and rental yield stands at 16.78% at a $212,000 entry. Equity gained on principal adds $1,368/yr while 5% annual appreciation compounds into $58,572 by year five. Five-year ROI records 227.19% and total cumulative return in cash reaches $159,667. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,964/mo property income versus a $1,038/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1960
7,056 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76140, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,593 (100%) |
| Owner Occupied HU | 7,775 (67.1%) |
| Renter Occupied HU | 3,399 (29.3%) |
| Vacant Housing Units | 419 ( 3.6%) |
| Median Home Value | $245,690 |
| Average Home Value | $274,715 |
Residential
10,973
Single Family
9,593
Multi-Family
1,380
Businesses
853
Date | Event | Price |
|---|---|---|
| 2024-08-06 | Price change | $212,000 |
| 2024-07-27 | Price change | $219,000 |
| 2024-07-22 | Price change | $224,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $4947.02 | -1.50% | $188,000 | 13.25% |
| 2022-08-14 | $5022.15 | 6.47% | $166,000 | 9.21% |
| 2021-08-14 | $4716.98 | 63.18% | $152,000 | 63.44% |
Listed by: Travis Franklin • Franklin Real Estate Brokerage
Mls Name: NTREIS
Mls ID: #20670081
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.
