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 Lakeside at 103 Vanshire Rd W, Lakeside, TX, 76108 generates $3,860/mo in rent and, after a $1,566/mo payment, leaves $1,585/mo in cash flow. Total monthly income is $3,860/mo, and annual cash flow is $19,016/yr on $106,080 invested. Return on cash invested sits at 37.84% in year one, and rental yield is 14.47% on a $320,000 entry. Equity gained on principal adds $2,065/yr, while 5% annual appreciation builds toward $88,410 over five years. Five-year ROI reaches 200.18% and total cumulative return in cash sums $212,355. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,860/mo property income rather than buyer’s personal income.
Single Family
Built in 1956
0.41 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76108, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,073 (100%) |
| Owner Occupied HU | 13,143 (65.5%) |
| Renter Occupied HU | 5,956 (29.7%) |
| Vacant Housing Units | 974 ( 4.9%) |
| Median Home Value | $319,563 |
| Average Home Value | $378,113 |
Residential
19,538
Single Family
17,115
Multi-Family
2,423
Businesses
718
Date | Event | Price |
|---|---|---|
| 2024-08-29 | Price change | $320,000 |
| 2024-08-20 | Listed for sale | $325,000 |
| 2019-10-17 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-30 | N/A | N/A | $319,898 | 42.01% |
| 2022-08-30 | $5141.78 | 3.17% | $225,260 | N/A |
| 2021-08-30 | $4983.74 | 9.63% | $225,260 | 11.11% |
Listed by: Nikole Davis • Worth Clark Realty
Mls Name: NTREIS
Mls ID: #20707615
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.
