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 $3,744/mo payment. Purchase price stands at $765,000, and rental yield measures 5.99% with $3,820/mo rent. Return on cash invested shows 11.94% in year one, and 5% annual appreciation builds toward $211,355 over five years. Five-year ROI reaches 61.46% and total cumulative return in cash records $154,679. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,820/mo property income covering a $3,744/mo payment rather than investor’s personal income.
Single Family
Built in 2024
7,318 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 |
|---|---|---|
| 2025-06-04 | Listed for sale | $765,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-05 | $6737.49 | 339.88% | $279,566 | 343.76% |
| 2023-06-05 | $1531.66 | 522.45% | $63,000 | 600.00% |
| 2022-06-05 | $246.07 | N/A | $9,000 | N/A |
Listed by: Courtney Schmuck • Burt Ladner Real Estate LLC
Mls Name: NTREIS
Mls ID: #20956386
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.
