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 $2,580/mo, and a $3,426/mo payment. Purchase price stands at $699,900, and rental yield measures 4.42% with $2,580/mo rent. Return on cash invested shows 7.51% in year one, and 5% annual appreciation builds toward $193,369 over five years. Five-year ROI reaches 37.58% and total cumulative return in cash records $86,540. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,580/mo property income covering a $3,426/mo payment rather than investor’s personal income.
Single Family
Built in 1971
0.33 Acres lot
$N/A/sqft
$125 annually HOA
Neighborhood data shown for ZIP Code: 76116, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,108 (100%) |
| Owner Occupied HU | 8,432 (33.6%) |
| Renter Occupied HU | 14,659 (58.4%) |
| Vacant Housing Units | 2,017 ( 8.0%) |
| Median Home Value | $366,259 |
| Average Home Value | $466,167 |
Residential
23,925
Single Family
13,115
Multi-Family
10,810
Businesses
1,943
Date | Event | Price |
|---|---|---|
| 2025-08-24 | Listed for sale | $699,900 |
| 2025-08-20 | Listing removed | $699,999 |
| 2025-08-07 | Price change | $699,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-25 | $7163.21 | N/A | $530,806 | 12.58% |
| 2023-08-25 | N/A | N/A | $471,510 | 39.93% |
| 2022-08-25 | $7730.50 | 59.03% | $336,954 | -11.87% |
Listed by: Chris Hinze • Arise Capital Real Estate
Mls Name: NTREIS
Mls ID: #21041087
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.
