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 10449 Terrapin Rd, Fort Worth, TX, 76126 listed at $613,900 pairs $3,414/mo rent with a $3,005/mo payment. Total monthly income runs $3,414/mo. Return on cash invested measures 13.93% in year one, and rental yield registers 6.67% at a $613,900 basis. Equity gained on principal adds $3,961/yr, and annual property appreciation at 5% supports $169,609 by year five. Five-year ROI tracks 72.15% and total cumulative return in cash totals $145,724. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,414/mo property income relative to a $3,005/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2025
5,967 sqft lot
$N/A/sqft
$960 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 |
|---|---|---|
| 2025-07-02 | Price change | $613,900 |
| 2025-06-30 | Listed for sale | $603,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Toby Jones • Perry Homes Realty LLC
Mls Name: NTREIS
Mls ID: #20992886
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.
