








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 $4,125/mo, and a $5,384/mo payment. Purchase price stands at $1,100,000, and rental yield measures 4.5% with $4,125/mo rent. Return on cash invested shows 7.84% in year one, and 5% annual appreciation builds toward $303,910 over five years. Five-year ROI reaches 39.27% and total cumulative return in cash records $139,975. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,125/mo property income covering a $5,384/mo payment rather than investor’s personal income.
Single Family
Built in 2006
1.10 Acres lot
$N/A/sqft
$300 annually HOA
Neighborhood data shown for ZIP Code: 76126, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,352 (100%) |
| Owner Occupied HU | 9,457 (76.6%) |
| Renter Occupied HU | 2,332 (18.9%) |
| Vacant Housing Units | 563 ( 4.6%) |
| Median Home Value | $446,296 |
| Average Home Value | $526,099 |
Residential
11,808
Single Family
10,726
Multi-Family
1,082
Businesses
660
Date | Event | Price |
|---|---|---|
| 2025-05-24 | Listed for sale | $1,100,000 |
| 2022-04-18 | Sold | N/A |
| 2022-03-10 | Pending sale | $899,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-24 | $11718.32 | -18.96% | $827,838 | -14.84% |
| 2023-05-24 | $14460.10 | 25.31% | $972,052 | 56.49% |
| 2022-05-24 | $11539.21 | -4.96% | $621,166 | N/A |



Listed by: Janice Blackburn • CENTURY 21 Judge Fite Co.
Mls Name: NTREIS
Mls ID: #20937777
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.