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% |
Rental property for sale in White Settlement at 805 Vaquero St, White Settlement, TX, 76108 generates $2,647/mo in rent and, after a $832/mo payment, leaves $1,367/mo in cash flow. Total monthly income is $2,647/mo, and annual cash flow is $16,410/yr on $56,355 invested. Return on cash invested sits at 49.03% in year one, and rental yield is 18.68% on a $170,000 entry. Equity gained on principal adds $1,097/yr, while 5% annual appreciation builds toward $46,968 over five years. Five-year ROI reaches 260.8% and total cumulative return in cash sums $146,973. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,647/mo property income rather than buyer’s personal income.
Single Family
Built in 1954
7,318 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76108, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,073 (100%) |
| Owner Occupied HU | 13,143 (65.5%) |
| Renter Occupied HU | 5,956 (29.7%) |
| Vacant Housing Units | 974 ( 4.9%) |
| Median Home Value | $319,563 |
| Average Home Value | $378,113 |
Residential
19,538
Single Family
17,115
Multi-Family
2,423
Businesses
718
Date | Event | Price |
|---|---|---|
| 2024-08-26 | Listed for sale | $170,000 |
| 2024-04-09 | Listing removed | N/A |
| 2024-03-27 | Listed for rent | $1,299 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-30 | $3669.73 | N/A | $154,346 | 17.36% |
| 2022-08-30 | N/A | N/A | $131,516 | 10.76% |
| 2021-08-30 | $3307.66 | 44.77% | $118,737 | 42.95% |
Listed by: Denver Kemery • Repeat Realty, LLC
Mls Name: NTREIS
Mls ID: #20712947
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.
