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% |
Rental property for sale in Fort Worth at 10020 Poinsett Way, Fort Worth, TX, 76108 priced at $319,000 converts $4,055/mo rent into $1,729/mo cash flow after a $1,561/mo obligation. Total monthly income equals $4,055/mo, and annual cash flow totals $20,743/yr on $105,749 invested. Return on cash invested prints 39.52% in year one, and rental yield reads 15.25% against a $319,000 entry. Equity gained on principal adds $2,058/yr, while 5% annual appreciation compiles into $88,134 by year five. Five-year ROI reaches 209.49% and total cumulative return in cash sums $221,533. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,055/mo property income covering a $1,561/mo payment, not borrower’s personal income.
Single Family
Built in 2018
0.13 sqft lot
$N/A/sqft
$700 annually 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 |
|---|---|---|
| 2025-04-29 | Listed for sale | $319,000 |
| 2024-09-12 | Sold | N/A |
| 2024-09-03 | Pending sale | $310,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-29 | $4880.47 | 9.25% | $317,797 | -8.44% |
| 2023-04-29 | $4467.30 | -17.62% | $347,075 | 26.02% |
| 2022-04-29 | $5422.63 | 3.92% | $275,404 | 31.14% |
Listed by: Lou Quiles • CENTURY 21 Judge Fite Co.
Mls Name: NTREIS
Mls ID: #20918792
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.
