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 1105 Aspen Ct, Benbrook, TX, 76126 priced at $240,000 pairs $2,137/mo rent with $430/mo cash flow after a $1,175/mo payment. Total monthly income equals $2,137/mo, and annual cash flow comes to $5,160/yr on $79,560 invested. Return on cash invested is 26.39% in year one, and rental yield stands at 10.69% on a $240,000 basis. Equity gained on principal adds $1,549/yr, and 5% annual appreciation accumulates to $66,308 by year five. Five-year ROI measures 138.81% and total cumulative return in cash reaches $110,438. For financing, Ziffy Mortgage’s DSCR program evaluates $2,137/mo property income against a $1,175/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1979
9,844 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| 2024-12-22 | Listed for sale | $240,000 |
| 2020-03-13 | Sold | N/A |
| 2020-02-19 | Pending sale | $170,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $3595.59 | 8.85% | $261,475 | 1.41% |
| 2023-12-27 | $3303.33 | -20.53% | $257,831 | 20.44% |
| 2022-12-27 | $4156.87 | 2.38% | $214,068 | 23.03% |
Listed by: Amy Ware • League Real Estate
Mls Name: NTREIS
Mls ID: #20801886
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.
