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 $3,527/mo, and a $3,181/mo payment. Purchase price stands at $650,000, and rental yield measures 6.51% with $3,527/mo rent. Return on cash invested shows 11.92% in year one, and 5% annual appreciation builds toward $179,583 over five years. Five-year ROI reaches 61.88% and total cumulative return in cash records $132,338. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,527/mo property income covering a $3,181/mo payment rather than investor’s personal income.
Single Family
Built in 2016
6,359 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76116, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,108 (100%) |
| Owner Occupied HU | 8,432 (33.6%) |
| Renter Occupied HU | 14,659 (58.4%) |
| Vacant Housing Units | 2,017 ( 8.0%) |
| Median Home Value | $366,259 |
| Average Home Value | $466,167 |
Residential
23,925
Single Family
13,115
Multi-Family
10,810
Businesses
1,943
Date | Event | Price |
|---|---|---|
| 2024-10-11 | Listed for sale | $650,000 |
| 2024-08-20 | Listing removed | N/A |
| 2024-07-12 | Price change | $695,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $15067.80 | 0.73% | $665,900 | 15.72% |
| 2022-10-23 | $14959.23 | -4.11% | $575,444 | -0.84% |
| 2021-10-23 | $15599.67 | 14.94% | $580,345 | 17.30% |
Listed by: Cindy Schmidt • RE/MAX Associates of Mansfield
Mls Name: NTREIS
Mls ID: #20752271
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.
