








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 $3,787/mo, and a $2,687/mo payment. Purchase price stands at $549,000, and rental yield measures 8.28% with $3,787/mo rent. Return on cash invested shows 19.28% in year one, and 5% annual appreciation builds toward $151,679 over five years. Five-year ROI reaches 100.7% and total cumulative return in cash records $181,892. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,787/mo property income covering a $2,687/mo payment rather than investor’s personal income.
Single Family
Built in 2009
0.38 Acres 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||



Listed by: Julieanne Jones • Redfin Corporation
Mls Name: NTREIS
Mls ID: #21112863