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 10525 Turning Leaf Trl, Fort Worth, TX, 76131 offers a 13.91% rental yield on a $325,000 purchase with $3,766/mo rent. Total monthly income registers $3,766/mo, and a $1,591/mo payment leaves $1,418/mo available for distribution. Annual cash flow reaches $17,013/yr on $107,738 to close, and return on cash invested stands at 35.7% in year one. Equity gained on principal adds $2,097/yr while 5% annual appreciation supports $89,792 over five years. Portfolio math shows five-year ROI at 188.88% and total cumulative return in cash at $203,497. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,766/mo property income against a $1,591/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2014
5,183 sqft lot
$N/A/sqft
$221 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 |
|---|---|---|
| 2024-08-12 | Price change | $325,000 |
| 2024-08-02 | Price change | $327,000 |
| 2024-07-26 | Listed for sale | $330,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $2873.31 | -4.09% | $336,891 | 11.20% |
| 2022-08-14 | $2995.71 | N/A | $302,968 | 29.43% |
| 2021-08-14 | N/A | N/A | $234,087 | 11.14% |
Listed by: Sophie Diaz • Sophie Tel Diaz Real Estate
Mls Name: NTREIS
Mls ID: #20684787
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.
