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 $3,178/mo, and a $2,408/mo payment. Purchase price stands at $492,049, and rental yield measures 7.75% with $3,178/mo rent. Return on cash invested shows 17.24% in year one, and 5% annual appreciation builds toward $135,944 over five years. Five-year ROI reaches 89.87% and total cumulative return in cash records $146,587. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,178/mo property income covering a $2,408/mo payment rather than investor’s personal income.
Single Family
Built in 2025
4,791 sqft lot
$N/A/sqft
$500 annually HOA
Neighborhood data shown for ZIP Code: 76179, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,691 (100%) |
| Owner Occupied HU | 22,929 (79.9%) |
| Renter Occupied HU | 4,858 (16.9%) |
| Vacant Housing Units | 904 ( 3.2%) |
| Median Home Value | $355,811 |
| Average Home Value | $415,903 |
Residential
27,373
Single Family
25,754
Multi-Family
1,619
Businesses
1,077
Date | Event | Price |
|---|---|---|
| 2025-09-29 | Pending sale | $492,049 |
| 2025-09-28 | Price change | $492,049 |
| 2025-09-27 | Price change | $495,049 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Jared Turner • Turner Mangum,LLC
Mls Name: NTREIS
Mls ID: #21048152
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.
