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 10449 Hideaway Trl, Fort Worth, TX, 76131 generates $3,047/mo in rent and, after a $1,640/mo payment, leaves $624/mo in cash flow. Total monthly income is $3,047/mo, and annual cash flow is $7,487/yr on $111,053 invested. Return on cash invested sits at 26.65% in year one, and rental yield is 10.91% on a $335,000 entry. Equity gained on principal adds $2,162/yr, while 5% annual appreciation builds toward $92,554 over five years. Five-year ROI reaches 140.36% and total cumulative return in cash sums $155,876. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,047/mo property income rather than buyer’s personal income.
Single Family
Built in 2005
5,227 sqft lot
$N/A/sqft
$243 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 |
|---|---|---|
| 2025-08-30 | Price change | $335,000 |
| 2025-07-08 | Price change | $348,000 |
| 2025-06-05 | Price change | $360,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-30 | $2913.33 | -11.20% | $300,000 | -6.25% |
| 2023-08-30 | $3280.70 | -19.80% | $320,000 | -12.21% |
| 2022-08-30 | $4090.65 | 7.91% | $364,523 | 15.23% |
Listed by: Maria Gill • OnTrack Realty LLC
Mls Name: NTREIS
Mls ID: #21046626
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.
