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 824 McCully St, White Settlement, TX, 76108 with 5% annual appreciation on a $255,000 basis while $2,314/mo rent supports operations. Total monthly income totals $2,314/mo and a $1,248/mo payment preserves $472/mo for cash returns. Annual cash flow comes to $5,665/yr on $84,533 deployed, and return on cash invested reaches 26.61% in year one. Equity gained on principal adds $1,645/yr, and five-year appreciation sums $70,452 alongside rental yield of 10.89%. Five-year ROI measures 140.19% and total cumulative return in cash totals $118,508.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,314/mo property income versus a $1,248/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1999
5,706 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 |
|---|---|---|
| 2024-12-05 | Price change | $255,000 |
| 2024-10-25 | Listed for sale | $260,000 |
| 2020-04-13 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $4577.47 | -27.63% | $268,175 | 0.81% |
| 2023-12-27 | $6324.76 | -0.33% | $266,014 | 13.53% |
| 2022-12-27 | $6345.52 | 9.30% | $234,315 | 12.43% |
Listed by: Crystal Zschirnt • Redfin Corporation
Mls Name: NTREIS
Mls ID: #20763309
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.
