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 $3,641/mo, and a $2,638/mo payment. Purchase price stands at $539,000, and rental yield measures 8.11% with $3,641/mo rent. Return on cash invested shows 18.56% in year one, and 5% annual appreciation builds toward $148,916 over five years. Five-year ROI reaches 96.84% and total cumulative return in cash records $171,732. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,641/mo property income covering a $2,638/mo payment rather than investor’s personal income.
Single Family
Built in 2018
7,187 sqft lot
$N/A/sqft
$363 annually HOA
Neighborhood data shown for ZIP Code: 76177, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,136 (100%) |
| Owner Occupied HU | 4,738 (39.0%) |
| Renter Occupied HU | 6,293 (51.9%) |
| Vacant Housing Units | 1,105 ( 9.1%) |
| Median Home Value | $370,746 |
| Average Home Value | $395,657 |
Residential
10,858
Single Family
5,205
Multi-Family
5,653
Businesses
1,086
Date | Event | Price |
|---|---|---|
| 2025-05-25 | Listed for sale | $539,000 |
| 2025-05-21 | Listing removed | $530,000 |
| 2025-04-17 | Price change | $530,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-26 | N/A | N/A | $468,724 | -3.60% |
| 2023-05-26 | N/A | N/A | $486,205 | 22.85% |
| 2022-05-26 | N/A | N/A | $395,768 | 17.23% |
Listed by: Tony Maniaci • Engel&Volkers Dallas Southlake
Mls Name: NTREIS
Mls ID: #20942873
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.
