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% |
Total monthly income runs $3,120/mo, and a $2,261/mo payment. Purchase price stands at $461,900, and rental yield measures 8.11% with $3,120/mo rent. Return on cash invested shows 18.62% in year one, and 5% annual appreciation builds toward $127,614 over five years. Five-year ROI reaches 97.14% and total cumulative return in cash records $148,738. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,120/mo property income covering a $2,261/mo payment rather than investor’s personal income.
Single Family
Built in 2024
6,865 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76114, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,109 (100%) |
| Owner Occupied HU | 6,070 (50.1%) |
| Renter Occupied HU | 4,859 (40.1%) |
| Vacant Housing Units | 1,180 ( 9.7%) |
| Median Home Value | $246,422 |
| Average Home Value | $339,763 |
Residential
11,030
Single Family
9,409
Multi-Family
1,621
Businesses
720
Date | Event | Price |
|---|---|---|
| 2025-01-07 | Listed for sale | $461,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $1240.18 | 22.23% | $80,500 | 89.41% |
| 2023-02-13 | $1014.59 | N/A | $42,500 | N/A |
Listed by: Jonathan Lopez • NextHome Integrity Group
Mls Name: NTREIS
Mls ID: #20810606
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.
