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 10461 Wyatts Run Rd, Fort Worth, TX, 76126 priced at $499,900 converts $3,414/mo rent into after a $2,447/mo obligation. Total monthly income equals $3,414/mo. Return on cash invested prints 18.31% in year one, and rental yield reads 8.2% against a $499,900 entry. Equity gained on principal adds $3,226/yr, while 5% annual appreciation compiles into $138,113 by year five. Five-year ROI reaches 95.66% and total cumulative return in cash sums $158,532. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,414/mo property income covering a $2,447/mo payment, not borrower’s personal income.
Single Family
Built in 2024
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 |
|---|---|---|
| 2024-08-14 | Price change | $499,900 |
| 2024-07-24 | Price change | $549,900 |
| 2024-04-24 | Price change | $577,900 |
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: #20596794
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.
