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 10505 Lone Pine Ln, Fort Worth, TX, 76108 offers a 10.54% rental yield on a $299,000 purchase with $2,627/mo rent. Total monthly income registers $2,627/mo, and a $1,463/mo payment leaves $501/mo available for distribution. Annual cash flow reaches $6,015/yr on $99,119 to close, and return on cash invested stands at 25.98% in year one. Equity gained on principal adds $1,929/yr while 5% annual appreciation supports $82,608 over five years. Portfolio math shows five-year ROI at 136.63% and total cumulative return in cash at $135,430. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,627/mo property income against a $1,463/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1996
8,062 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Art Acosta • The Associates Realty Group
Mls Name: NTREIS
Mls ID: #21098640
