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 1120 Sunderland Ln, Fort Worth, TX, 76134 generates $3,211/mo in rent and, after a $1,933/mo payment, leaves $137/mo in cash flow. Total monthly income is $3,211/mo, and annual cash flow is $1,642/yr on $130,943 invested. Return on cash invested sits at 21.16% in year one, and rental yield is 9.75% on a $395,000 entry. Equity gained on principal adds $2,549/yr, while 5% annual appreciation builds toward $109,131 over five years. Five-year ROI reaches 111.65% and total cumulative return in cash sums $146,202. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,211/mo property income rather than buyer’s personal income.
Single Family
Built in 2007
4,791 sqft lot
$N/A/sqft
$165 annually HOA
Neighborhood data shown for ZIP Code: 76134, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,373 (100%) |
| Owner Occupied HU | 5,934 (63.3%) |
| Renter Occupied HU | 3,001 (32.0%) |
| Vacant Housing Units | 438 ( 4.7%) |
| Median Home Value | $300,726 |
| Average Home Value | $318,461 |
Residential
9,311
Single Family
8,004
Multi-Family
1,307
Businesses
316
Date | Event | Price |
|---|---|---|
| 2025-04-24 | Listed for sale | $395,000 |
| 2022-03-29 | Sold | N/A |
| 2022-03-01 | Pending sale | $345,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-24 | $9577.93 | 8.00% | $393,073 | 8.94% |
| 2023-04-24 | $8868.79 | -9.10% | $360,832 | 2.11% |
| 2022-04-24 | $9756.38 | 20.11% | $353,377 | 23.07% |
Listed by: Chau Phung • eXp Realty LLC
Mls Name: NTREIS
Mls ID: #20911704
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.
