








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 $3,088/mo, and a $2,691/mo payment. Purchase price stands at $549,900, and rental yield measures 6.74% with $3,088/mo rent. Return on cash invested shows 14.61% in year one, and 5% annual appreciation builds toward $151,927 over five years. Five-year ROI reaches 75.63% and total cumulative return in cash records $136,826. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,088/mo property income covering a $2,691/mo payment rather than investor’s personal income.
Single Family
Built in 1968
10,759 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76133, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,225 (100%) |
| Owner Occupied HU | 11,543 (57.1%) |
| Renter Occupied HU | 7,862 (38.9%) |
| Vacant Housing Units | 820 ( 4.1%) |
| Median Home Value | $269,842 |
| Average Home Value | $289,873 |
Residential
19,433
Single Family
15,930
Multi-Family
3,503
Businesses
729
Date | Event | Price |
|---|---|---|
| 2024-12-06 | Listed for sale | $549,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $2683.72 | -37.96% | $505,069 | 6.29% |
| 2023-12-27 | $4325.45 | -1.77% | $475,163 | 16.25% |
| 2022-12-27 | $4403.51 | 1.40% | $408,747 | 4.92% |



Listed by: Earle Jones • United Real Estate
Mls Name: NTREIS
Mls ID: #20715475
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.