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 Everman at 916 Russell Rd, Everman, TX, 76140 offers a 10.97% rental yield on a $240,000 purchase with $2,194/mo rent. Total monthly income registers $2,194/mo, and a $1,175/mo payment leaves $386/mo available for distribution. Annual cash flow reaches $4,627/yr on $79,560 to close, and return on cash invested stands at 25.72% in year one. Equity gained on principal adds $1,549/yr while 5% annual appreciation supports $66,308 over five years. Portfolio math shows five-year ROI at 135.82% and total cumulative return in cash at $108,062. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,194/mo property income against a $1,175/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1960
9,147 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76140, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,593 (100%) |
| Owner Occupied HU | 7,775 (67.1%) |
| Renter Occupied HU | 3,399 (29.3%) |
| Vacant Housing Units | 419 ( 3.6%) |
| Median Home Value | $245,690 |
| Average Home Value | $274,715 |
Residential
10,973
Single Family
9,593
Multi-Family
1,380
Businesses
853
Date | Event | Price |
|---|---|---|
| 2024-10-19 | Listed for sale | $240,000 |
| 2024-10-17 | Listing removed | $250,000 |
| 2024-09-30 | Listed for sale | $250,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | N/A | N/A | $202,547 | 17.83% |
| 2022-10-23 | $5200.50 | 15.96% | $171,895 | 18.95% |
| 2021-10-23 | $4484.60 | 92.42% | $144,512 | 15.24% |
Listed by: Chad Smith • Realty Of America, LLC
Mls Name: NTREIS
Mls ID: #20758462
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.
