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 1124 Wingjet Way, Fort Worth, TX, 76131 listed at $346,476 pairs $3,162/mo rent with a $1,696/mo payment to leave $698/mo cash flow. Total monthly income runs $3,162/mo, and annual cash flow reaches $8,376/yr on $114,857 cash to close. Return on cash invested measures 27.2% in year one, and rental yield registers 10.95% at a $346,476 basis. Equity gained on principal adds $2,236/yr, and annual property appreciation at 5% supports $95,725 by year five. Five-year ROI tracks 143.14% and total cumulative return in cash totals $164,411. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,162/mo property income relative to a $1,696/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76131, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,998 (100%) |
| Owner Occupied HU | 14,795 (74.0%) |
| Renter Occupied HU | 4,776 (23.9%) |
| Vacant Housing Units | 427 ( 2.1%) |
| Median Home Value | $349,723 |
| Average Home Value | $371,956 |
Residential
19,770
Single Family
16,925
Multi-Family
2,845
Businesses
395
Date | Event | Price |
|---|---|---|
| 2025-04-08 | Listed for sale | $346,476 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Norm Holmes • Legend Homes
Mls Name: Legend Homes Texas
Mls Provider:
Mls ID: #N/A
