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 10132 Chapel Springs Trl, Fort Worth, TX, 76116 earns $405/mo cash flow from $2,339/mo rent with a $1,331/mo payment. Total monthly income totals $2,339/mo, and annual cash flow totals $4,861/yr on $90,168 capital. ROI tracks 25.3% on current figures, and rental yield reads 10.32% at a $272,000 purchase. Equity gained on principal adds $1,755/yr, and 5% annual appreciation supports $75,149 over five years. Five-year ROI reaches 133.01% and total cumulative return in cash sums $119,933. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,339/mo property income instead of your personal income.
Single Family
Built in 2001
5,227 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76116, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,108 (100%) |
| Owner Occupied HU | 8,432 (33.6%) |
| Renter Occupied HU | 14,659 (58.4%) |
| Vacant Housing Units | 2,017 ( 8.0%) |
| Median Home Value | $366,259 |
| Average Home Value | $466,167 |
Residential
23,925
Single Family
13,115
Multi-Family
10,810
Businesses
1,943
Date | Event | Price |
|---|---|---|
| 2025-01-13 | Price change | $272,000 |
| 2024-11-15 | Listed for sale | $282,000 |
| 2017-02-25 | Listing removed | $149,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $3663.27 | 5.07% | $232,453 | -2.55% |
| 2023-02-13 | $3486.47 | -19.97% | $238,526 | 12.13% |
| 2022-02-13 | $4356.51 | 2.68% | $212,728 | 18.08% |
Listed by: Lisa Randolph • Cattell Real Estate Group
Mls Name: NTREIS
Mls ID: #20778766
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.
