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 1128 Manhassett Ct, Fort Worth, TX, 76140 listed at $295,000 pairs $2,742/mo rent with a $1,444/mo payment to leave $644/mo cash flow. Total monthly income runs $2,742/mo, and annual cash flow reaches $7,729/yr on $97,793 cash to close. Return on cash invested measures 27.81% in year one, and rental yield registers 11.15% at a $295,000 basis. Equity gained on principal adds $1,904/yr, and annual property appreciation at 5% supports $81,503 by year five. Five-year ROI tracks 146.48% and total cumulative return in cash totals $143,246. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,742/mo property income relative to a $1,444/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2013
8,712 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-03-04 | Listed for sale | $295,000 |
| 2019-01-17 | Sold | N/A |
| 2018-12-13 | Pending sale | $185,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-04 | $2587.05 | 4.23% | $323,729 | 6.94% |
| 2023-03-04 | $2482.15 | -4.12% | $302,728 | 18.05% |
| 2022-03-04 | $2588.68 | 7.91% | $256,442 | 22.04% |
Listed by: Chloe Wallace • LPT Realty LLC
Mls Name: NTREIS
Mls ID: #20854747
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.
