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 10664 Flagstaff Run, Fort Worth, TX, 76140 offers a 9.59% rental yield on a $294,999 purchase with $2,358/mo rent. Total monthly income registers $2,358/mo, and a $1,444/mo payment leaves $249/mo available for distribution. Annual cash flow reaches $2,989/yr on $97,792 to close, and return on cash invested stands at 22.97% in year one. Equity gained on principal adds $1,904/yr while 5% annual appreciation supports $81,503 over five years. Portfolio math shows five-year ROI at 120.54% and total cumulative return in cash at $117,878. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,358/mo property income against a $1,444/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2006
6,534 sqft lot
$N/A/sqft
$11 monthly HOA
Neighborhood data shown for ZIP Code: 76140, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,593 (100%) |
| Owner Occupied HU | 7,775 (67.1%) |
| Renter Occupied HU | 3,399 (29.3%) |
| Vacant Housing Units | 419 ( 3.6%) |
| Median Home Value | $245,690 |
| Average Home Value | $274,715 |
Residential
10,973
Single Family
9,593
Multi-Family
1,380
Businesses
853
Date | Event | Price |
|---|---|---|
| 2025-09-01 | Listed for sale | $294,999 |
| 2023-04-06 | Listing removed | N/A |
| 2022-11-24 | Listing removed | $299,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-02 | $3189.98 | 33.07% | $269,998 | -3.92% |
| 2023-09-02 | $2397.30 | -4.12% | $281,009 | 24.21% |
| 2022-09-02 | $2500.40 | 7.91% | $226,231 | 16.44% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
