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 $2,936/mo payment. Purchase price stands at $599,799, and rental yield measures 7.64% with $3,820/mo rent. Return on cash invested shows 16.85% in year one, and 5% annual appreciation builds toward $165,713 over five years. Five-year ROI reaches 87.8% and total cumulative return in cash records $173,253. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,820/mo property income covering a $2,936/mo payment rather than investor’s personal income.
Single Family
Built in 2025
5,998 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 |
|---|---|---|
| 2025-10-25 | Price change | $599,799 |
| 2025-10-06 | Price change | $609,799 |
| 2025-09-10 | Price change | $611,139 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Jimmy Rado • David M. Weekley
Mls Name: NTREIS
Mls ID: #21030831
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.
