








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 $2,698/mo, and a $2,888/mo payment. Purchase price stands at $589,990, and rental yield measures 5.49% with $2,698/mo rent. Return on cash invested shows 10.8% in year one, and 5% annual appreciation builds toward $163,003 over five years. Five-year ROI reaches 55.19% and total cumulative return in cash records $107,137. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,698/mo property income covering a $2,888/mo payment rather than investor’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76112, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,210 (100%) |
| Owner Occupied HU | 8,035 (44.1%) |
| Renter Occupied HU | 8,664 (47.6%) |
| Vacant Housing Units | 1,511 ( 8.3%) |
| Median Home Value | $268,312 |
| Average Home Value | $319,616 |
Residential
17,912
Single Family
12,782
Multi-Family
5,130
Businesses
898
Date | Event | Price |
|---|---|---|
| 2024-10-23 | Listed for sale | $589,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $942.43 | N/A | $42,000 | N/A |



Listed by: Preston Coyle • David Weekley Homes
Mls Name: David Weekley Homes
Mls Provider:
Mls ID: #N/A