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 9201 Rhea Dr, White Settlement, TX, 76108 with 5% annual appreciation on a $339,000 basis while $3,914/mo rent supports operations. Total monthly income totals $3,914/mo and a $1,659/mo payment preserves $1,504/mo for cash returns. Annual cash flow comes to $18,043/yr on $112,379 deployed, and return on cash invested reaches 35.96% in year one. Equity gained on principal adds $2,188/yr, and five-year appreciation sums $93,659 alongside rental yield of 13.85%. Five-year ROI measures 190.16% and total cumulative return in cash totals $213,700.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,914/mo property income versus a $1,659/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2004
8,712 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 |
|---|---|---|
| 2024-07-25 | Listed for sale | $339,000 |
| 2004-08-04 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $4751.61 | -17.27% | $328,652 | 33.62% |
| 2022-08-14 | $5743.56 | -6.41% | $245,958 | -0.23% |
| 2021-08-14 | $6136.79 | 11.66% | $246,531 | 9.63% |
Listed by: Gilda Brawley • Marsha Hardin Real Estate LLC
Mls Name: NTREIS
Mls ID: #20685380
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.
