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 Benbrook at 1121 John Reagan St, Benbrook, TX, 76126 offers a 8.95% rental yield on a $310,000 purchase with $2,311/mo rent. Total monthly income registers $2,311/mo, and a $1,517/mo payment leaves $107/mo available for distribution. Annual cash flow reaches $1,282/yr on $102,765 to close, and return on cash invested stands at 21.16% in year one. Equity gained on principal adds $2,000/yr while 5% annual appreciation supports $85,647 over five years. Portfolio math shows five-year ROI at 110.74% and total cumulative return in cash at $113,803. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,311/mo property income against a $1,517/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1970
9,496 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 |
|---|---|---|
| 2024-12-03 | Listed for sale | $310,000 |
| 2020-07-29 | Sold | N/A |
| 2020-07-11 | Pending sale | $212,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $4675.32 | 8.33% | $289,933 | 2.74% |
| 2023-12-27 | $4315.90 | -17.61% | $282,202 | 11.12% |
| 2022-12-27 | $5238.40 | -3.81% | $253,960 | 18.65% |
Listed by: Deja Parker • Atkins & Co.
Mls Name: NTREIS
Mls ID: #20779705
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.
