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 Fort Worth at 10437 Unity Dr, Fort Worth, TX, 76108 offers a 10.74% rental yield on a $297,000 purchase with $2,658/mo rent. Total monthly income registers $2,658/mo, and a $1,454/mo payment leaves $309/mo available for distribution. Annual cash flow reaches $3,710/yr on $98,456 to close, and return on cash invested stands at 23.68% in year one. Equity gained on principal adds $1,916/yr while 5% annual appreciation supports $82,056 over five years. Portfolio math shows five-year ROI at 125.34% and total cumulative return in cash at $123,402. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,658/mo property income against a $1,454/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2010
5,793 sqft lot
$N/A/sqft
$37 monthly 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 |
|---|---|---|
| 2024-10-11 | Listed for sale | $297,000 |
| 2018-07-28 | Listing removed | $1,695 |
| 2018-07-20 | Listed for rent | $1,695 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $7325.10 | 3.79% | $304,000 | 17.83% |
| 2022-10-23 | $7057.33 | 13.84% | $258,000 | 16.74% |
| 2021-10-23 | $6199.28 | 7.70% | $221,000 | 6.76% |
Listed by: Edgar Solis • Keller Williams DFW Preferred
Mls Name: NTREIS
Mls ID: #20752146
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.
