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 $2,136/mo, and a $2,834/mo payment. Purchase price stands at $579,000, and rental yield measures 4.43% with $2,136/mo rent. Return on cash invested shows 7.58% in year one, and 5% annual appreciation builds toward $159,967 over five years. Five-year ROI reaches 37.91% and total cumulative return in cash records $72,211. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,136/mo property income covering a $2,834/mo payment rather than investor’s personal income.
Townhouse
Built in 1981
3,136 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 |
|---|---|---|
| 2025-09-16 | Listed for sale | $579,000 |
| 2025-08-06 | Listing removed | $589,000 |
| 2025-06-12 | Listed for sale | $589,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-16 | $4919.15 | 8.85% | $323,109 | -0.70% |
| 2023-09-16 | $4519.27 | -17.24% | $325,402 | 33.85% |
| 2022-09-16 | $5460.66 | -7.18% | $243,104 | -0.65% |
Listed by: Wendy Kimball • Compass RE Texas, LLC
Mls Name: NTREIS
Mls ID: #21060835
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.
