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 101 Flyaway Ln, Fort Worth, TX, 76120 offers $2,519/mo rent that, after a $1,591/mo payment, leaves $208/mo cash flow. Total monthly income is $2,519/mo, and annual cash flow is $2,491/yr on $107,738 cash. Return on cash invested measures 22.22% in year one, and rental yield stands at 9.3% at a $325,000 entry. Equity gained on principal adds $2,097/yr while 5% annual appreciation compounds into $89,792 by year five. Five-year ROI records 116.46% and total cumulative return in cash reaches $125,473. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,519/mo property income versus a $1,591/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2006
8,276 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76120, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,123 (100%) |
| Owner Occupied HU | 4,007 (43.9%) |
| Renter Occupied HU | 4,644 (50.9%) |
| Vacant Housing Units | 472 ( 5.2%) |
| Median Home Value | $334,226 |
| Average Home Value | $447,957 |
Residential
8,754
Single Family
4,479
Multi-Family
4,275
Businesses
220
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: Cindy Young • Coldwell Banker Apex, REALTORS
Mls Name: NTREIS
Mls ID: #21072824
