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 10013 Isla Ln, Fort Worth, TX, 76134 offers a 11.11% rental yield on a $269,700 purchase with $2,496/mo rent. Total monthly income registers $2,496/mo, and a $1,320/mo payment leaves $578/mo available for distribution. Annual cash flow reaches $6,938/yr on $89,406 to close, and return on cash invested stands at 27.67% in year one. Equity gained on principal adds $1,740/yr while 5% annual appreciation supports $74,513 over five years. Portfolio math shows five-year ROI at 145.7% and total cumulative return in cash at $130,263. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,496/mo property income against a $1,320/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76134, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,373 (100%) |
| Owner Occupied HU | 5,934 (63.3%) |
| Renter Occupied HU | 3,001 (32.0%) |
| Vacant Housing Units | 438 ( 4.7%) |
| Median Home Value | $300,726 |
| Average Home Value | $318,461 |
Residential
9,311
Single Family
8,004
Multi-Family
1,307
Businesses
316
Date | Event | Price |
|---|---|---|
| 2025-05-14 | Listing removed | $274,063 |
| 2025-05-13 | Price change | $274,063 |
| 2025-05-10 | Listed for sale | $305,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • N/A
Mls Name: Lennar Homes
Mls Provider:
Mls ID: #N/A
