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 Benbrook at 1035 Bryant St, Benbrook, TX, 76126 offers a 12.91% rental yield on a $289,900 purchase with $3,118/mo rent. Total monthly income registers $3,118/mo, and a $1,419/mo payment leaves $1,056/mo available for distribution. Annual cash flow reaches $12,677/yr on $96,102 to close, and return on cash invested stands at 33.1% in year one. Equity gained on principal adds $1,871/yr while 5% annual appreciation supports $80,094 over five years. Portfolio math shows five-year ROI at 174.81% and total cumulative return in cash at $167,997. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,118/mo property income against a $1,419/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1972
0.26 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76126, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,352 (100%) |
| Owner Occupied HU | 9,457 (76.6%) |
| Renter Occupied HU | 2,332 (18.9%) |
| Vacant Housing Units | 563 ( 4.6%) |
| Median Home Value | $446,296 |
| Average Home Value | $526,099 |
Residential
11,808
Single Family
10,726
Multi-Family
1,082
Businesses
660
Date | Event | Price |
|---|---|---|
| 2024-08-21 | Listed for sale | $289,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-30 | $1449.90 | -21.70% | $171,078 | 8.74% |
| 2022-08-30 | $1851.82 | 1.69% | $157,322 | 15.04% |
| 2021-08-30 | $1821.12 | -0.51% | $136,751 | -7.50% |
Listed by: Shaley Blanks • Blanks Realty
Mls Name: NTREIS
Mls ID: #20707678
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.
