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 1005 Osborne Ln, Fort Worth, TX, 76112 listed at $229,000 pairs $1,967/mo rent with a $1,121/mo payment to leave $338/mo cash flow. Total monthly income runs $1,967/mo, and annual cash flow reaches $4,061/yr on $75,914 cash to close. Return on cash invested measures 25.26% in year one, and rental yield registers 10.31% at a $229,000 basis. Equity gained on principal adds $1,478/yr, and annual property appreciation at 5% supports $63,268 by year five. Five-year ROI tracks 132.77% and total cumulative return in cash totals $100,793. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,967/mo property income relative to a $1,121/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1950
8,537 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76112, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,210 (100%) |
| Owner Occupied HU | 8,035 (44.1%) |
| Renter Occupied HU | 8,664 (47.6%) |
| Vacant Housing Units | 1,511 ( 8.3%) |
| Median Home Value | $268,312 |
| Average Home Value | $319,616 |
Residential
17,912
Single Family
12,782
Multi-Family
5,130
Businesses
898
Date | Event | Price |
|---|---|---|
| 2025-04-23 | Listed for sale | $229,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-23 | $19.73 | -7.93% | $112,926 | 12.49% |
| 2023-04-23 | $21.43 | N/A | $100,385 | 34.05% |
| 2022-04-23 | N/A | N/A | $74,886 | 13.17% |
Listed by: Erika Butler • eXp Realty LLC
Mls Name: NTREIS
Mls ID: #20909090
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.
