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 $9,593/mo, and a $6,730/mo payment. Purchase price stands at $1,375,000, and rental yield measures 8.37% with $9,593/mo rent. Return on cash invested shows 19.75% in year one, and 5% annual appreciation builds toward $379,887 over five years. Five-year ROI reaches 103.2% and total cumulative return in cash records $459,738. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $9,593/mo property income covering a $6,730/mo payment rather than investor’s personal income.
Single Family
Built in 2023
1 Acres lot
$N/A/sqft
$525 annually HOA
Neighborhood data shown for ZIP Code: 76126, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,352 (100%) |
| Owner Occupied HU | 9,457 (76.6%) |
| Renter Occupied HU | 2,332 (18.9%) |
| Vacant Housing Units | 563 ( 4.6%) |
| Median Home Value | $446,296 |
| Average Home Value | $526,099 |
Residential
11,808
Single Family
10,726
Multi-Family
1,082
Businesses
660
Date | Event | Price |
|---|---|---|
| 2025-05-01 | Listed for sale | $1,375,000 |
| 2024-09-30 | Listing removed | $1,175,000 |
| 2024-08-16 | Contingent | $1,175,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-01 | $4857.31 | -8.17% | $872,689 | -5.22% |
| 2023-05-01 | $5289.68 | 1334.22% | $920,743 | 1544.18% |
| 2022-05-01 | $368.82 | N/A | $56,000 | N/A |
Listed by: Laura Hawkins • Steve Hawkins, REALTORS
Mls Name: NTREIS
Mls ID: #20921984
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.
