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 Benbrook at 10833 Whitestone Ranch Rd, Benbrook, TX, 76126 generates $3,143/mo in rent, after a $2,100/mo payment. Total monthly income is $3,143/mo. Return on cash invested sits at 19.54% in year one, and rental yield is 8.79% on a $429,000 entry. Equity gained on principal adds $2,768/yr, while 5% annual appreciation builds toward $118,525 over five years. Five-year ROI reaches 102.47% and total cumulative return in cash sums $145,729. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,143/mo property income rather than buyer’s personal income.
Single Family
Built in 2003
7,013 sqft lot
$N/A/sqft
$400 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 |
|---|---|---|
| 2024-11-08 | Price change | $429,000 |
| 2024-10-17 | Listed for sale | $439,000 |
| 2023-05-15 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $8355.56 | 0.89% | $397,944 | 2.28% |
| 2023-12-27 | $8281.64 | 10.29% | $389,071 | 14.62% |
| 2022-12-27 | $7509.26 | 4.03% | $339,436 | 13.86% |
Listed by: Terri Gallagher • Sullivan Real Estate
Mls Name: NTREIS
Mls ID: #20753779
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.
