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 $3,840/mo, and a $3,059/mo payment. Purchase price stands at $625,000, and rental yield measures 7.37% with $3,840/mo rent. Return on cash invested shows 16.12% in year one, and 5% annual appreciation builds toward $172,676 over five years. Five-year ROI reaches 83.85% and total cumulative return in cash records $172,417. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,840/mo property income covering a $3,059/mo payment rather than investor’s personal income.
Single Family
Built in 1998
0.48 Acres lot
$N/A/sqft
$850 annually HOA
Neighborhood data shown for ZIP Code: 76132, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,148 (100%) |
| Owner Occupied HU | 4,149 (29.3%) |
| Renter Occupied HU | 8,935 (63.2%) |
| Vacant Housing Units | 1,064 ( 7.5%) |
| Median Home Value | $450,799 |
| Average Home Value | $567,053 |
Residential
13,306
Single Family
5,237
Multi-Family
8,069
Businesses
873
Date | Event | Price |
|---|---|---|
| 2024-12-02 | Price change | $625,000 |
| 2024-11-19 | Listed for sale | $630,000 |
| 2024-11-18 | Listing removed | $630,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $8431.09 | -11.32% | $627,439 | 9.40% |
| 2023-12-27 | $9507.36 | -10.82% | $573,503 | 17.76% |
| 2022-12-27 | $10660.79 | -1.51% | $486,991 | 2.88% |
Listed by: Joshua Evans • Central Metro Realty
Mls Name: NTREIS
Mls ID: #20781116
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.
