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 $2,659/mo, and a $1,919/mo payment. Purchase price stands at $392,000, and rental yield measures 8.14% with $2,659/mo rent. Return on cash invested shows 14.15% in year one, and 5% annual appreciation builds toward $108,302 over five years. Five-year ROI reaches 74.84% and total cumulative return in cash records $97,248. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,659/mo property income covering a $1,919/mo payment rather than investor’s personal income.
Condo
Built in 1997
7,013 sqft lot
$N/A/sqft
$495 monthly 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 |
|---|---|---|
| 2025-05-20 | Listed for sale | $392,000 |
| 2024-11-15 | Listing removed | $365,000 |
| 2024-07-25 | Price change | $365,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-20 | $6427.27 | 9.09% | $356,868 | -1.42% |
| 2023-05-20 | $5891.86 | -6.39% | $362,000 | 30.68% |
| 2022-05-20 | $6294.08 | 6.36% | $277,018 | 14.32% |
Listed by: Richard Combs • DeLeon & Associates Realty LLC
Mls Name: NTREIS
Mls ID: #20940537
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.
