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 $2,387/mo, and a $1,928/mo payment. Purchase price stands at $394,000, and rental yield measures 7.27% with $2,387/mo rent. Return on cash invested shows 15.52% in year one, and 5% annual appreciation builds toward $108,855 over five years. Five-year ROI reaches 80.75% and total cumulative return in cash records $105,472. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,387/mo property income covering a $1,928/mo payment rather than investor’s personal income.
Single Family
Built in 2017
7,143 sqft lot
$N/A/sqft
$190 quarterly HOA
Neighborhood data shown for ZIP Code: 76123, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,000 (100%) |
| Owner Occupied HU | 11,766 (73.5%) |
| Renter Occupied HU | 3,326 (20.8%) |
| Vacant Housing Units | 908 ( 5.7%) |
| Median Home Value | $342,641 |
| Average Home Value | $373,292 |
Residential
15,980
Single Family
13,815
Multi-Family
2,165
Businesses
179
Date | Event | Price |
|---|---|---|
| 2025-03-03 | Listed for sale | $394,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-03 | $6356.70 | 2.41% | $362,280 | -4.78% |
| 2023-03-03 | $6207.25 | -13.86% | $380,459 | 19.94% |
| 2022-03-03 | $7206.25 | 4.80% | $317,211 | 10.91% |
Listed by: Jackie Green • Elk Castle Realty Group, LLC.
Mls Name: NTREIS
Mls ID: #20853225
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.
