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 1024 Whisper Willows Dr, Fort Worth, TX, 76052 at $735,500 posts ROI 15.09% with from $4,294/mo rent. Total monthly income equals $4,294/mo. Return on cash invested measures 15.09% and rental yield reads 7.01% at the current $735,500. Equity gained on principal adds $4,746/yr, and 5% annual appreciation supports $203,205 by year five. Five-year ROI prints 78.32% and total cumulative return in cash totals $189,529. You can finance with Ziffy Mortgage’s DSCR loan, which relies on $4,294/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 2022
0.31 Acres lot
$N/A/sqft
$780 annually HOA
Neighborhood data shown for ZIP Code: 76052, Haslet, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,869 (100%) |
| Owner Occupied HU | 12,259 (82.4%) |
| Renter Occupied HU | 2,138 (14.4%) |
| Vacant Housing Units | 472 ( 3.2%) |
| Median Home Value | $441,156 |
| Average Home Value | $497,392 |
Residential
13,607
Single Family
13,101
Multi-Family
506
Businesses
605
Date | Event | Price |
|---|---|---|
| 2025-09-15 | Listed for sale | $735,500 |
| 2025-07-16 | Listing removed | $749,900 |
| 2025-06-02 | Listed for sale | $749,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-15 | $7179.35 | -6.64% | $621,707 | -5.12% |
| 2023-09-15 | $7690.34 | 750.92% | $655,238 | 836.05% |
| 2022-09-15 | $903.77 | -1.90% | $70,000 | N/A |
Listed by: Rudy Martinez • NextHome Real Estate Advisors
Mls Name: NTREIS
Mls ID: #21060462
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.
