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 Saginaw at 816 Bridle Trl, Saginaw, TX, 76179 priced at $275,000 pairs $2,120/mo rent with $89/mo cash flow after a $1,346/mo payment. Total monthly income equals $2,120/mo, and annual cash flow comes to $1,063/yr on $91,163 invested. Return on cash invested is 21.07% in year one, and rental yield stands at 9.25% on a $275,000 basis. Equity gained on principal adds $1,775/yr, and 5% annual appreciation accumulates to $75,977 by year five. Five-year ROI measures 110.68% and total cumulative return in cash reaches $100,895. For financing, Ziffy Mortgage’s DSCR program evaluates $2,120/mo property income against a $1,346/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2000
5,706 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76179, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,691 (100%) |
| Owner Occupied HU | 22,929 (79.9%) |
| Renter Occupied HU | 4,858 (16.9%) |
| Vacant Housing Units | 904 ( 3.2%) |
| Median Home Value | $355,811 |
| Average Home Value | $415,903 |
Residential
27,373
Single Family
25,754
Multi-Family
1,619
Businesses
1,077
Date | Event | Price |
|---|---|---|
| 2024-12-20 | Listed for sale | $275,000 |
| 2021-07-23 | Sold | N/A |
| 2020-07-20 | Listing removed | $1,495 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $5473.96 | 0.31% | $246,383 | 1.46% |
| 2023-12-27 | $5456.94 | 0.07% | $242,840 | 12.27% |
| 2022-12-27 | $5453.27 | 23.43% | $216,293 | 23.40% |
Listed by: Danny McElroy • McElroy Team Realty
Mls Name: NTREIS
Mls ID: #20794571
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.
