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 $3,385/mo, and a $3,328/mo payment. Purchase price stands at $680,000, and rental yield measures 5.97% with $3,385/mo rent. Return on cash invested shows 12.27% in year one, and 5% annual appreciation builds toward $187,871 over five years. Five-year ROI reaches 63.04% and total cumulative return in cash records $141,024. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,385/mo property income covering a $3,328/mo payment rather than investor’s personal income.
Single Family
Built in 1993
0.26 Acres lot
$N/A/sqft
$35 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 |
|---|---|---|
| 2025-08-28 | Listed for sale | $680,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-28 | $4843.03 | -33.86% | $610,743 | 2.67% |
| 2023-08-28 | $7322.33 | -1.73% | $594,877 | 21.39% |
| 2022-08-28 | $7451.37 | 1.42% | $490,072 | 9.93% |
Listed by: Deeann Moore • Moore Real Estate
Mls Name: NTREIS
Mls ID: #21042110
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.
