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 $3,160/mo, and a $2,178/mo payment. Purchase price stands at $445,000, and rental yield measures 8.52% with $3,160/mo rent. Return on cash invested shows 15.5% in year one, and 5% annual appreciation builds toward $122,945 over five years. Five-year ROI reaches 81.99% and total cumulative return in cash records $120,944. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,160/mo property income covering a $2,178/mo payment rather than investor’s personal income.
Townhouse
Built in 2005
958.32 sqft lot
$N/A/sqft
$2,800 annually HOA
Neighborhood data shown for ZIP Code: 76102, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,825 (100%) |
| Owner Occupied HU | 934 (11.9%) |
| Renter Occupied HU | 5,248 (67.1%) |
| Vacant Housing Units | 1,643 (21.0%) |
| Median Home Value | $452,672 |
| Average Home Value | $499,269 |
Residential
6,425
Single Family
1,134
Multi-Family
5,291
Businesses
1,474
Date | Event | Price |
|---|---|---|
| 2025-02-08 | Price change | $445,000 |
| 2024-12-23 | Listed for sale | $450,000 |
| 2021-09-03 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $11038.76 | 10.92% | $465,009 | 11.80% |
| 2023-02-13 | $9951.84 | 2.77% | $415,913 | 17.23% |
| 2022-02-13 | $9683.79 | -2.98% | $354,770 | -0.38% |
Listed by: Stephanie Simmons • Fathom Realty, LLC
Mls Name: NTREIS
Mls ID: #20801989
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.
