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 10232 Tapestry St, Fort Worth, TX, 76244 generates $3,712/mo in rent and, after a $2,296/mo payment, leaves $340/mo in cash flow. Total monthly income is $3,712/mo, and annual cash flow is $4,077/yr on $155,474 invested. Return on cash invested sits at 22.53% in year one, and rental yield is 9.5% on a $469,000 entry. Equity gained on principal adds $3,026/yr, while 5% annual appreciation builds toward $129,576 over five years. Five-year ROI reaches 118.22% and total cumulative return in cash sums $183,799. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,712/mo property income rather than buyer’s personal income.
Single Family
Built in 2005
0.25 Acres lot
$N/A/sqft
$440 annually HOA
Neighborhood data shown for ZIP Code: 76244, Keller, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 26,695 (100%) |
| Owner Occupied HU | 18,397 (68.9%) |
| Renter Occupied HU | 7,598 (28.5%) |
| Vacant Housing Units | 700 ( 2.6%) |
| Median Home Value | $378,885 |
| Average Home Value | $407,197 |
Residential
27,037
Single Family
22,763
Multi-Family
4,274
Businesses
1,631
Date | Event | Price |
|---|---|---|
| 2024-11-13 | Listed for sale | $469,000 |
| 2020-12-15 | Sold | N/A |
| 2020-11-18 | Pending sale | $309,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-11-20 | $7312.37 | -5.02% | $464,000 | 33.29% |
| 2022-11-20 | $7698.88 | 3.90% | $348,105 | 12.97% |
| 2021-11-20 | $7409.66 | -3.20% | $308,150 | 9.93% |
Listed by: Tom Brewer • Premiere Properties
Mls Name: NTREIS
Mls ID: #20774976
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.
