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 10416 Winding Passage Way, Fort Worth, TX, 76131 priced at $430,000 pairs $3,958/mo rent with $862/mo cash flow after a $2,105/mo payment. Total monthly income equals $3,958/mo, and annual cash flow comes to $10,348/yr on $142,545 invested. Return on cash invested is 27.17% in year one, and rental yield stands at 11.05% on a $430,000 basis. Equity gained on principal adds $2,775/yr, and 5% annual appreciation accumulates to $118,801 by year five. Five-year ROI measures 143.11% and total cumulative return in cash reaches $204,003. For financing, Ziffy Mortgage’s DSCR program evaluates $3,958/mo property income against a $2,105/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2008
6,403 sqft lot
$N/A/sqft
$225 semi-annually HOA
Neighborhood data shown for ZIP Code: 76131, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,998 (100%) |
| Owner Occupied HU | 14,795 (74.0%) |
| Renter Occupied HU | 4,776 (23.9%) |
| Vacant Housing Units | 427 ( 2.1%) |
| Median Home Value | $349,723 |
| Average Home Value | $371,956 |
Residential
19,770
Single Family
16,925
Multi-Family
2,845
Businesses
395
Date | Event | Price |
|---|---|---|
| 2024-08-31 | Listed for sale | $430,000 |
| 2022-05-31 | Sold | N/A |
| 2022-05-09 | Pending sale | $386,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-09-02 | N/A | N/A | $343,904 | 16.53% |
| 2022-09-02 | $1784.41 | N/A | $295,123 | 14.61% |
| 2021-09-02 | N/A | N/A | $257,506 | 14.40% |
Listed by: Sheila Epperson • Dewbrew Realty, Inc
Mls Name: NTREIS
Mls ID: #20717000
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.
