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 10504 Brookshire Rd, Fort Worth, TX, 76126 priced at $425,000 pairs $5,520/mo rent with $2,418/mo cash flow after a $2,080/mo payment. Total monthly income equals $5,520/mo, and annual cash flow comes to $29,015/yr on $140,888 invested. Return on cash invested is 40.5% in year one, and rental yield stands at 15.59% on a $425,000 basis. Equity gained on principal adds $2,742/yr, and 5% annual appreciation accumulates to $117,420 by year five. Five-year ROI measures 214.72% and total cumulative return in cash reaches $302,513. For financing, Ziffy Mortgage’s DSCR program evaluates $5,520/mo property income against a $2,080/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2021
6,272 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 |
|---|---|---|
| 2024-08-02 | Price change | $425,000 |
| 2024-07-18 | Price change | $434,900 |
| 2024-06-25 | Price change | $439,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Katherine Hubbard • DFW 1% Listings
Mls Name: NTREIS
Mls ID: #20649563
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.
