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 521 Ryan St, Saginaw, TX, 76179 with 5% annual appreciation on a $293,700 basis while $2,488/mo rent supports operations. Total monthly income totals $2,488/mo and a $1,438/mo payment preserves $399/mo for cash returns. Annual cash flow comes to $4,788/yr on $97,362 deployed, and return on cash invested reaches 24.83% in year one. Equity gained on principal adds $1,895/yr, and five-year appreciation sums $81,144 alongside rental yield of 10.17%. Five-year ROI measures 130.4% and total cumulative return in cash totals $126,962.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,488/mo property income versus a $1,438/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2000
6,926 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 |
|---|---|---|
| 2025-08-13 | Listing removed | $299,000 |
| 2025-06-02 | Listed for sale | $299,000 |
| 2020-02-17 | Listing removed | $188,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-08 | $3726.93 | -39.69% | $305,903 | 11.24% |
| 2023-10-08 | $6179.64 | 27.95% | $275,000 | 43.56% |
| 2022-10-08 | $4829.76 | 0.02% | $191,563 | N/A |
Listed by: N/A • N/A
Mls Name: Century 21 Mike Bowman Inc.
Mls ID: #20951245
