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% |
Total monthly income runs $1,980/mo, and a $1,674/mo payment. Purchase price stands at $342,000, and rental yield measures 6.95% with $1,980/mo rent. Return on cash invested shows 14.07% in year one, and 5% annual appreciation builds toward $94,488 over five years. Five-year ROI reaches 73.14% and total cumulative return in cash records $82,918. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,980/mo property income covering a $1,674/mo payment rather than investor’s personal income.
Single Family
Built in 1940
6,272 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76107, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,751 (100%) |
| Owner Occupied HU | 7,423 (39.6%) |
| Renter Occupied HU | 8,887 (47.4%) |
| Vacant Housing Units | 2,441 (13.0%) |
| Median Home Value | $478,172 |
| Average Home Value | $589,989 |
Residential
17,768
Single Family
11,380
Multi-Family
6,388
Businesses
2,171
Date | Event | Price |
|---|---|---|
| 2024-08-07 | Price change | $342,000 |
| 2024-07-15 | Price change | $349,000 |
| 2024-06-24 | Price change | $364,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $6869.18 | 5.70% | $303,574 | 21.43% |
| 2022-08-15 | $6499.00 | -20.48% | $250,000 | -17.77% |
| 2021-08-15 | $8172.59 | 69.32% | $304,040 | 52.50% |
Listed by: Matt Nelson • Smith-Wallace Properties, LLC
Mls Name: NTREIS
Mls ID: #20640304
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.
