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 $3,112/mo, and a $2,151/mo payment. Purchase price stands at $439,500, and rental yield measures 8.5% with $3,112/mo rent. Return on cash invested shows 19.53% in year one, and 5% annual appreciation builds toward $121,426 over five years. Five-year ROI reaches 102.11% and total cumulative return in cash records $148,761. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,112/mo property income covering a $2,151/mo payment rather than investor’s personal income.
Single Family
Built in 2020
0.29 sqft lot
$N/A/sqft
$198 semi-annually 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 |
|---|---|---|
| 2025-04-15 | Listed for sale | $439,500 |
| 2020-10-22 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-15 | N/A | N/A | $428,883 | 0.33% |
| 2023-04-15 | N/A | N/A | $427,481 | 24.25% |
| 2022-04-15 | N/A | N/A | $344,036 | 8.69% |
Listed by: Mandy Reul • The Property Shop
Mls Name: NTREIS
Mls ID: #20874478
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.
