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% |
Investment property for sale in White Settlement at 8112 Melrose St E, White Settlement, TX, 76108 at $191,000 posts ROI 21.14% with $65/mo cash flow from $1,448/mo rent. Total monthly income equals $1,448/mo, and annual cash flow records $778/yr on $63,317 to close. Return on cash invested measures 21.14% and rental yield reads 9.1% at the current $191,000. Equity gained on principal adds $1,232/yr, and 5% annual appreciation supports $52,770 by year five. Five-year ROI prints 110.82% and total cumulative return in cash totals $70,166.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $1,448/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 1946
6,969 sqft lot
$N/A/sqft
$200 annually 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 |
|---|---|---|
| 2025-02-12 | Listed for sale | $191,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $3267.24 | -1.02% | $137,917 | -0.66% |
| 2023-02-13 | $3301.01 | 13.59% | $138,838 | 29.38% |
| 2022-02-13 | $2906.00 | 2.88% | $107,307 | 5.83% |
Listed by: Penelope Willhite • Unreal Estate Brokerage LLC
Mls Name: NTREIS
Mls ID: #20842560
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.
