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% |
Rental property for sale in Saginaw at 621 Condor Trl, Saginaw, TX, 76131 priced at $282,000 pairs $2,459/mo rent with $340/mo cash flow after a $1,380/mo payment. Total monthly income equals $2,459/mo, and annual cash flow comes to $4,086/yr on $93,483 invested. Return on cash invested is 24.28% in year one, and rental yield stands at 10.46% on a $282,000 basis. Equity gained on principal adds $1,820/yr, and 5% annual appreciation accumulates to $77,911 by year five. Five-year ROI measures 128.03% and total cumulative return in cash reaches $119,689. For financing, Ziffy Mortgage’s DSCR program evaluates $2,459/mo property income against a $1,380/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2005
5,662 sqft lot
$N/A/sqft
$278 annually HOA
Neighborhood data shown for ZIP Code: 76131, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,998 (100%) |
| Owner Occupied HU | 14,795 (74.0%) |
| Renter Occupied HU | 4,776 (23.9%) |
| Vacant Housing Units | 427 ( 2.1%) |
| Median Home Value | $349,723 |
| Average Home Value | $371,956 |
Residential
19,770
Single Family
16,925
Multi-Family
2,845
Businesses
395
Date | Event | Price |
|---|---|---|
| 2024-09-30 | Listed for sale | $282,000 |
| 2024-09-20 | Listing removed | $282,000 |
| 2024-08-16 | Listed for sale | $295,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $5764.11 | -11.04% | $259,443 | -10.03% |
| 2023-12-27 | $6479.64 | 27.07% | $288,351 | 42.57% |
| 2022-12-27 | $5099.36 | 3.22% | $202,256 | 3.19% |
Listed by: Gena Dowell • Real
Mls Name: NTREIS
Mls ID: #20704873
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.
