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 10053 Regent Row St, Fort Worth, TX, 76126 uses $119,340 cash to close to unlock $10,248/yr annual cash flow and $854/mo monthly cash flow. Total monthly income runs $3,414/mo, and a $1,762/mo payment keeps the spread at $854/mo. Purchase price stands at $360,000, and rental yield measures 11.38% with $3,414/mo rent. Return on cash invested shows 28.5% in year one, and 5% annual appreciation builds toward $99,461 over five years. Five-year ROI reaches 150.08% and total cumulative return in cash records $179,109. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,414/mo property income covering a $1,762/mo payment rather than investor’s personal income.
Single Family
Built in 1984
0.27 Acres 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Sean Matthews • Ready Real Estate LLC
Mls Name: NTREIS
Mls ID: #21113483
