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 10352 Trevino Ln, Benbrook, TX, 76126 with 5% annual appreciation on a $425,000 basis while $3,440/mo rent supports operations. Total monthly income totals $3,440/mo and a $2,080/mo payment preserves $405/mo for cash returns. Annual cash flow comes to $4,865/yr on $140,888 deployed, and return on cash invested reaches 23.36% in year one. Equity gained on principal adds $2,742/yr, and five-year appreciation sums $117,420 alongside rental yield of 9.71%. Five-year ROI measures 122.61% and total cumulative return in cash totals $172,745.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,440/mo property income versus a $2,080/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2004
9,191 sqft lot
$N/A/sqft
$150 annually 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 |
|---|---|---|
| 2024-11-26 | Listed for sale | $425,000 |
| 2024-10-25 | Listing removed | $425,000 |
| 2024-10-02 | Price change | $425,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $6399.25 | 5.74% | $370,000 | -6.53% |
| 2023-02-13 | $6051.82 | -14.67% | $395,838 | 18.77% |
| 2022-02-13 | $7092.54 | -4.86% | $333,289 | 13.74% |
Listed by: Jace Walker • MITCHELL REAL ESTATE & MANAGEMENT, LLC
Mls Name: NTREIS
Mls ID: #20783043
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.
