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 11216 Beechgrove Ct, Fort Worth, TX, 76140 earns $131/mo cash flow from $2,214/mo rent with a $1,407/mo payment. Total monthly income totals $2,214/mo, and annual cash flow totals $1,577/yr on $95,306 capital. ROI tracks 21.56% on current figures, and rental yield reads 9.24% at a $287,500 purchase. Equity gained on principal adds $1,855/yr, and 5% annual appreciation supports $79,431 over five years. Five-year ROI reaches 113.13% and total cumulative return in cash sums $107,819. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,214/mo property income instead of your personal income.
Single Family
Built in 2015
7,492 sqft lot
$N/A/sqft
$460 annually HOA
Neighborhood data shown for ZIP Code: 76140, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,593 (100%) |
| Owner Occupied HU | 7,775 (67.1%) |
| Renter Occupied HU | 3,399 (29.3%) |
| Vacant Housing Units | 419 ( 3.6%) |
| Median Home Value | $245,690 |
| Average Home Value | $274,715 |
Residential
10,973
Single Family
9,593
Multi-Family
1,380
Businesses
853
Date | Event | Price |
|---|---|---|
| 2024-12-23 | Price change | $287,500 |
| 2024-12-04 | Listed for sale | $307,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $4519.92 | 9.38% | $299,958 | -3.25% |
| 2023-12-27 | $4132.24 | -18.08% | $310,021 | 24.93% |
| 2022-12-27 | $5044.29 | 3.73% | $248,158 | 15.78% |
Listed by: Meleese Hoss • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #20790245
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.
