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 $3,820/mo, and a $3,788/mo payment. Purchase price stands at $774,000, and rental yield measures 5.92% with $3,820/mo rent. Return on cash invested shows 11.74% in year one, and 5% annual appreciation builds toward $213,842 over five years. Five-year ROI reaches 60.34% and total cumulative return in cash records $153,665. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,820/mo property income covering a $3,788/mo payment rather than investor’s personal income.
Single Family
Built in 2025
7,840 sqft lot
$N/A/sqft
$995 annually HOA
Neighborhood data shown for ZIP Code: 76123, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,000 (100%) |
| Owner Occupied HU | 11,766 (73.5%) |
| Renter Occupied HU | 3,326 (20.8%) |
| Vacant Housing Units | 908 ( 5.7%) |
| Median Home Value | $342,641 |
| Average Home Value | $373,292 |
Residential
15,980
Single Family
13,815
Multi-Family
2,165
Businesses
179
Date | Event | Price |
|---|---|---|
| 2025-10-31 | Price change | $774,000 |
| 2025-10-30 | Listed for sale | $778,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-18 | $1062.80 | -30.61% | $44,100 | -30.00% |
| 2023-12-18 | $1531.66 | -11.08% | $63,000 | N/A |
| 2022-12-18 | $1722.43 | -2.36% | $63,000 | N/A |
Listed by: Hunter Dehn • Hunter Dehn Realty
Mls Name: NTREIS
Mls ID: #21104623
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.
