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 Fort Worth at 1000 Villa Dr, Fort Worth, TX, 76120 uses $149,175 cash to close to unlock $6,974/yr annual cash flow and $581/mo monthly cash flow. Total monthly income runs $3,990/mo, and a $2,203/mo payment keeps the spread at $581/mo. Purchase price stands at $450,000, and rental yield measures 10.64% with $3,990/mo rent. Return on cash invested shows 24.58% in year one, and 5% annual appreciation builds toward $124,327 over five years. Five-year ROI reaches 129.76% and total cumulative return in cash records $193,566. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,990/mo property income covering a $2,203/mo payment rather than investor’s personal income.
Single Family
Built in 2000
7,361 sqft lot
$N/A/sqft
$1,250 semi-annually HOA
Neighborhood data shown for ZIP Code: 76120, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,123 (100%) |
| Owner Occupied HU | 4,007 (43.9%) |
| Renter Occupied HU | 4,644 (50.9%) |
| Vacant Housing Units | 472 ( 5.2%) |
| Median Home Value | $334,226 |
| Average Home Value | $447,957 |
Residential
8,754
Single Family
4,479
Multi-Family
4,275
Businesses
220
Date | Event | Price |
|---|---|---|
| 2025-02-12 | Price change | $450,000 |
| 2025-01-29 | Listed for sale | $460,000 |
| 2024-12-03 | Listing removed | $425,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $4005.90 | -12.94% | $398,760 | -0.41% |
| 2023-02-13 | $4601.35 | -18.94% | $400,407 | 47.86% |
| 2022-02-13 | $5676.81 | -5.50% | $270,809 | -0.37% |
Listed by: Brittney Kosev • BK Real Estate LLC
Mls Name: NTREIS
Mls ID: #20822790
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.
