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 9328 Marilyn Ct, White Settlement, TX, 76108 offers a 10.06% rental yield on a $355,000 purchase with $2,977/mo rent. Total monthly income registers $2,977/mo, and a $1,738/mo payment leaves $199/mo available for distribution. Annual cash flow reaches $2,383/yr on $117,683 to close, and return on cash invested stands at 21.93% in year one. Equity gained on principal adds $2,291/yr while 5% annual appreciation supports $98,080 over five years. Portfolio math shows five-year ROI at 115.86% and total cumulative return in cash at $136,344. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,977/mo property income against a $1,738/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2023
0.30 Acres 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 |
|---|---|---|
| 2025-06-18 | Listed for sale | $355,000 |
| 2025-05-05 | Listing removed | $359,000 |
| 2025-03-25 | Listed for sale | $359,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-18 | $8936.51 | 651.72% | N/A | N/A |
| 2023-06-18 | $1188.81 | 25.42% | $50,000 | 42.86% |
| 2022-06-18 | $947.84 | -2.79% | $35,000 | N/A |
Listed by: Fernando Espinoza • Keller Williams Fort Worth
Mls Name: NTREIS
Mls ID: #20863896
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.
