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 1105 Vista Ranch Ct, Fort Worth, TX, 76179 listed at $950,000 pairs $6,013/mo rent with a $4,650/mo payment. Total monthly income runs $6,013/mo. Return on cash invested measures 17.05% in year one, and rental yield registers 7.6% at a $950,000 basis. Equity gained on principal adds $6,130/yr, and annual property appreciation at 5% supports $262,467 by year five. Five-year ROI tracks 88.74% and total cumulative return in cash totals $277,370. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $6,013/mo property income relative to a $4,650/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2005
1.23 Acres lot
$N/A/sqft
$500 annually 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 |
|---|---|---|
| 2025-01-20 | Listed for sale | $950,000 |
| 2024-11-21 | Listing removed | $999,995 |
| 2024-09-30 | Listed for sale | $999,995 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $4349.04 | -14.44% | $907,813 | 2.61% |
| 2023-02-13 | $5082.96 | 3.38% | $884,763 | 18.52% |
| 2022-02-13 | $4916.59 | 11.52% | $746,521 | 12.69% |
Listed by: Hailey Albert • Agape and Associates LLC
Mls Name: NTREIS
Mls ID: #20821952
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.
