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 9312 Alyssa Ct, White Settlement, TX, 76108 listed at $270,000 pairs $2,316/mo rent with a $1,322/mo payment to leave $396/mo cash flow. Total monthly income runs $2,316/mo, and annual cash flow reaches $4,746/yr on $89,505 cash to close. Return on cash invested measures 25.21% in year one, and rental yield registers 10.29% at a $270,000 basis. Equity gained on principal adds $1,742/yr, and annual property appreciation at 5% supports $74,596 by year five. Five-year ROI tracks 132.52% and total cumulative return in cash totals $118,609. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,316/mo property income relative to a $1,322/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2006
6,969 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 |
|---|---|---|
| 2024-11-14 | Listed for sale | $270,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $4245.71 | 10.18% | $263,049 | 1.74% |
| 2023-12-27 | $3853.45 | -19.61% | $258,545 | 23.75% |
| 2022-12-27 | $4793.62 | 0.97% | $208,933 | 7.78% |
Listed by: Stacy Keanaaina • HH Realty
Mls Name: NTREIS
Mls ID: #20772075
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.
