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 $1,430/mo, and a $881/mo payment. Purchase price stands at $180,000, and rental yield measures 9.53% with $1,430/mo rent. Return on cash invested shows 19.64% in year one, and 5% annual appreciation builds toward $49,731 over five years. Five-year ROI reaches 103.82% and total cumulative return in cash records $61,949. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,430/mo property income covering a $881/mo payment rather than investor’s personal income.
Single Family
Built in 1993
4,922 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 |
|---|---|---|
| 2025-09-13 | Listed for sale | $180,000 |
| 2023-06-12 | Listing removed | N/A |
| 2023-05-22 | Listed for rent | $1,600 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-13 | $4946.48 | -0.86% | $203,000 | N/A |
| 2023-09-13 | $4989.50 | 4.08% | $203,000 | 16.91% |
| 2022-09-13 | $4794.13 | 8.65% | $173,644 | 11.33% |
Listed by: Ramesh Chauhan • ONEPLUS REALTY GROUP, LLC
Mls Name: NTREIS
Mls ID: #21050201
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.
