








A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |


Total monthly income runs $2,514/mo, and a $2,398/mo payment. Purchase price stands at $489,999, and rental yield measures 6.16% with $2,514/mo rent. Return on cash invested shows 12.74% in year one, and 5% annual appreciation builds toward $135,378 over five years. Five-year ROI reaches 65.61% and total cumulative return in cash records $106,572. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,514/mo property income covering a $2,398/mo payment rather than investor’s personal income.
Single Family
Built in 1979
0.36 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76132, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,148 (100%) |
| Owner Occupied HU | 4,149 (29.3%) |
| Renter Occupied HU | 8,935 (63.2%) |
| Vacant Housing Units | 1,064 ( 7.5%) |
| Median Home Value | $450,799 |
| Average Home Value | $567,053 |
Residential
13,306
Single Family
5,237
Multi-Family
8,069
Businesses
873
Date | Event | Price |
|---|---|---|
| 2024-12-02 | Price change | $489,999 |
| 2024-11-07 | Listed for sale | $499,999 |
| 2012-08-17 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $7545.48 | 8.47% | $425,201 | -0.36% |
| 2023-12-27 | $6956.06 | -12.90% | $426,740 | 20.68% |
| 2022-12-27 | $7986.48 | 5.05% | $353,624 | 12.38% |



Listed by: Marissa Avila • Standard Real Estate
Mls Name: NTREIS
Mls ID: #20770999
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.