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 $3,265/mo, and a $2,570/mo payment. Purchase price stands at $525,000, and rental yield measures 7.46% with $3,265/mo rent. Return on cash invested shows 16.72% in year one, and 5% annual appreciation builds toward $145,048 over five years. Five-year ROI reaches 86.95% and total cumulative return in cash records $150,177. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,265/mo property income covering a $2,570/mo payment rather than investor’s personal income.
Single Family
Built in 1996
0.71 Acres lot
$N/A/sqft
$150 annually HOA
Neighborhood data shown for ZIP Code: 76179, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,691 (100%) |
| Owner Occupied HU | 22,929 (79.9%) |
| Renter Occupied HU | 4,858 (16.9%) |
| Vacant Housing Units | 904 ( 3.2%) |
| Median Home Value | $355,811 |
| Average Home Value | $415,903 |
Residential
27,373
Single Family
25,754
Multi-Family
1,619
Businesses
1,077
Date | Event | Price |
|---|---|---|
| 2025-05-09 | Listed for sale | $525,000 |
| 2016-12-15 | Sold | N/A |
| 2016-11-15 | Pending sale | $325,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-09 | $5293.45 | -20.20% | $467,859 | -7.06% |
| 2023-05-09 | $6633.49 | -9.08% | $503,373 | 23.92% |
| 2022-05-09 | $7295.85 | 1.08% | $406,221 | 23.34% |
Listed by: Tina Hearne • Tina Hearne REALTORS, Inc.
Mls Name: NTREIS
Mls ID: #20922598
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.
