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 10304 Point Lobos Trl, Fort Worth, TX, 76177 generates $2,683/mo in rent, after a $1,859/mo payment. Total monthly income is $2,683/mo. Return on cash invested sits at 19.22% in year one, and rental yield is 8.48% on a $379,720 entry. Equity gained on principal adds $2,450/yr, while 5% annual appreciation builds toward $104,910 over five years. Five-year ROI reaches 100.6% and total cumulative return in cash sums $126,633. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,683/mo property income rather than buyer’s personal income.
Single Family
Built in 2011
7,840 sqft lot
$N/A/sqft
$325 semi-annually HOA
Neighborhood data shown for ZIP Code: 76177, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,136 (100%) |
| Owner Occupied HU | 4,738 (39.0%) |
| Renter Occupied HU | 6,293 (51.9%) |
| Vacant Housing Units | 1,105 ( 9.1%) |
| Median Home Value | $370,746 |
| Average Home Value | $395,657 |
Residential
10,858
Single Family
5,205
Multi-Family
5,653
Businesses
1,086
Date | Event | Price |
|---|---|---|
| 2025-04-03 | Listed for sale | $379,720 |
| 2021-08-17 | Sold | N/A |
| 2014-04-10 | Listing removed | $155,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-03 | $4086.87 | -6.11% | $345,911 | -4.61% |
| 2023-04-03 | $4352.69 | 9.89% | $362,613 | 20.65% |
| 2022-04-03 | $3961.12 | 13.13% | $300,540 | 15.43% |
Listed by: Sallie Reece • Coldwell Banker Realty
Mls Name: NTREIS
Mls ID: #20882542
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.
