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 10036 Regent Row St, Fort Worth, TX, 76126 uses $165,419 cash to close to unlock $10,487/yr annual cash flow and $874/mo monthly cash flow. Total monthly income runs $4,422/mo, and a $2,442/mo payment keeps the spread at $874/mo. Purchase price stands at $499,000, and rental yield measures 10.63% with $4,422/mo rent. Return on cash invested shows 26.25% in year one, and 5% annual appreciation builds toward $137,865 over five years. Five-year ROI reaches 138.04% and total cumulative return in cash records $228,342. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,422/mo property income covering a $2,442/mo payment rather than investor’s personal income.
Single Family
Built in 1995
9,408 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76126, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,352 (100%) |
| Owner Occupied HU | 9,457 (76.6%) |
| Renter Occupied HU | 2,332 (18.9%) |
| Vacant Housing Units | 563 ( 4.6%) |
| Median Home Value | $446,296 |
| Average Home Value | $526,099 |
Residential
11,808
Single Family
10,726
Multi-Family
1,082
Businesses
660
Date | Event | Price |
|---|---|---|
| 2025-01-29 | Listed for sale | $499,000 |
| 2021-10-18 | Sold | N/A |
| 2021-10-12 | Pending sale | $390,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Dava Hammack • Reign Real Estate LLC
Mls Name: NTREIS
Mls ID: #20829498
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.
