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 Lakeside at 8828 Holt St, Lakeside, TX, 76135 with 5% annual appreciation on a $265,000 basis while $2,645/mo rent supports operations. Total monthly income totals $2,645/mo and a $1,297/mo payment preserves $610/mo for cash returns. Annual cash flow comes to $7,314/yr on $87,848 deployed, and return on cash invested reaches 28.24% in year one. Equity gained on principal adds $1,710/yr, and five-year appreciation sums $73,215 alongside rental yield of 11.98%. Five-year ROI measures 149.47% and total cumulative return in cash totals $131,307.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,645/mo property income versus a $1,297/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1956
0.30 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76135, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,736 (100%) |
| Owner Occupied HU | 5,433 (55.8%) |
| Renter Occupied HU | 3,527 (36.2%) |
| Vacant Housing Units | 776 ( 8.0%) |
| Median Home Value | $368,676 |
| Average Home Value | $419,949 |
Residential
8,573
Single Family
7,081
Multi-Family
1,492
Businesses
586
Date | Event | Price |
|---|---|---|
| 2024-08-22 | Price change | $265,000 |
| 2024-07-24 | Listed for sale | $275,000 |
| 2024-05-24 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $6210.67 | 1.37% | $291,556 | -3.89% |
| 2023-12-27 | $6126.94 | 17.69% | $303,364 | 33.01% |
| 2022-12-27 | $5205.90 | 22.93% | $228,069 | 19.15% |
Listed by: Angie Tankersley Kinman • Cates & Company
Mls Name: NTREIS
Mls ID: #20596666
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.
