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 10928 Texanum Trl, Fort Worth, TX, 76108 priced at $356,990 converts $2,110/mo rent into after a $1,747/mo obligation. Total monthly income equals $2,110/mo. Return on cash invested prints 15.14% in year one, and rental yield reads 7.09% against a $356,990 entry. Equity gained on principal adds $2,304/yr, while 5% annual appreciation compiles into $98,630 by year five. Five-year ROI reaches 78.63% and total cumulative return in cash sums $93,048. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,110/mo property income covering a $1,747/mo payment, not borrower’s personal income.
Single Family
Built in 2024
5,445 sqft lot
$N/A/sqft
$500 annually 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 |
|---|---|---|
| 2024-10-04 | Price change | $356,990 |
| 2024-08-30 | Price change | $354,990 |
| 2024-08-15 | Listed for sale | $359,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Ben Caballero • Historymaker Homes
Mls Name: NTREIS
Mls ID: #20706678
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.
