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 10529 Tuxinaw Trl, Fort Worth, TX, 76179 generates $3,144/mo in rent and, after a $1,958/mo payment, leaves $299/mo in cash flow. Total monthly income is $3,144/mo, and annual cash flow is $3,592/yr on $132,600 invested. Return on cash invested sits at 22.62% in year one, and rental yield is 9.43% on a $400,000 entry. Equity gained on principal adds $2,581/yr, while 5% annual appreciation builds toward $110,513 over five years. Five-year ROI reaches 118.6% and total cumulative return in cash sums $157,264. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,144/mo property income rather than buyer’s personal income.
Single Family
Built in 2023
6,316 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76179, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,691 (100%) |
| Owner Occupied HU | 22,929 (79.9%) |
| Renter Occupied HU | 4,858 (16.9%) |
| Vacant Housing Units | 904 ( 3.2%) |
| Median Home Value | $355,811 |
| Average Home Value | $415,903 |
Residential
27,373
Single Family
25,754
Multi-Family
1,619
Businesses
1,077
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: Surya Thapa • Vastu Realty Inc.
Mls Name: NTREIS
Mls ID: #21018534
