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 10105 Warberry Trl, Fort Worth, TX, 76131 uses $139,064 cash to close to unlock $1,510/yr annual cash flow and $126/mo monthly cash flow. Total monthly income runs $3,176/mo, and a $2,053/mo payment keeps the spread at $126/mo. Purchase price stands at $419,500, and rental yield measures 9.09% with $3,176/mo rent. Return on cash invested shows 21% in year one, and 5% annual appreciation builds toward $115,900 over five years. Five-year ROI reaches 110.08% and total cumulative return in cash records $153,078. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,176/mo property income covering a $2,053/mo payment rather than investor’s personal income.
Single Family
Built in 2018
6,098 sqft lot
$N/A/sqft
$807 annually HOA
Neighborhood data shown for ZIP Code: 76131, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,998 (100%) |
| Owner Occupied HU | 14,795 (74.0%) |
| Renter Occupied HU | 4,776 (23.9%) |
| Vacant Housing Units | 427 ( 2.1%) |
| Median Home Value | $349,723 |
| Average Home Value | $371,956 |
Residential
19,770
Single Family
16,925
Multi-Family
2,845
Businesses
395
Date | Event | Price |
|---|---|---|
| 2025-07-07 | Listed for sale | $419,500 |
| 2018-12-04 | Listing removed | $296,900 |
| 2018-11-12 | Pending sale | $296,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-07 | $3701.44 | 4.18% | $381,000 | -12.77% |
| 2023-07-07 | $3552.85 | -4.05% | $436,786 | 38.66% |
| 2022-07-07 | $3702.83 | -1.90% | $315,000 | N/A |
Listed by: Stephan Cooper • Fieldhouse Realty Group Partners, LLC
Mls Name: NTREIS
Mls ID: #20991891
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.
