








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 $2,740/mo, and a $2,418/mo payment. Purchase price stands at $494,000, and rental yield measures 6.66% with $2,740/mo rent. Return on cash invested shows 14.24% in year one, and 5% annual appreciation builds toward $136,483 over five years. Five-year ROI reaches 73.66% and total cumulative return in cash records $120,632. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,740/mo property income covering a $2,418/mo payment rather than investor’s personal income.
Single Family
Built in 2019
6,098 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76132, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,148 (100%) |
| Owner Occupied HU | 4,149 (29.3%) |
| Renter Occupied HU | 8,935 (63.2%) |
| Vacant Housing Units | 1,064 ( 7.5%) |
| Median Home Value | $450,799 |
| Average Home Value | $567,053 |
Residential
13,306
Single Family
5,237
Multi-Family
8,069
Businesses
873
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||



Listed by: David Kuchurivskyy • JPAR West Metro
Mls Name: NTREIS
Mls ID: #21069563