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 $2,747/mo, and a $1,909/mo payment. Purchase price stands at $390,000, and rental yield measures 8.45% with $2,747/mo rent. Return on cash invested shows 19.32% in year one, and 5% annual appreciation builds toward $107,750 over five years. Five-year ROI reaches 101.03% and total cumulative return in cash records $130,616. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,747/mo property income covering a $1,909/mo payment rather than investor’s personal income.
Single Family
Built in 2003
6,011 sqft lot
$N/A/sqft
$220 semi-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 |
|---|---|---|
| 2025-02-07 | Price change | $390,000 |
| 2024-11-14 | Listed for sale | $400,000 |
| 2022-06-15 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $5402.84 | -23.36% | $299,915 | -17.85% |
| 2023-02-13 | $7049.47 | 11.72% | $365,069 | 23.54% |
| 2022-02-13 | $6310.21 | 5.11% | $295,502 | 23.24% |
Listed by: Darin Davis • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #20767347
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.
