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 Runway Rd, Fort Worth, TX, 76131 uses $139,811 cash to close to unlock $1,957/yr annual cash flow and $163/mo monthly cash flow. Total monthly income runs $3,162/mo, and a $2,064/mo payment keeps the spread at $163/mo. Purchase price stands at $421,754, and rental yield measures 9% with $3,162/mo rent. Return on cash invested shows 21.31% in year one, and 5% annual appreciation builds toward $116,523 over five years. Five-year ROI reaches 111.58% and total cumulative return in cash records $156,006. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,162/mo property income covering a $2,064/mo payment rather than investor’s personal income.
Single Family
Built in 2025
5,998 sqft 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Bradley Tiffan • Legend Home Corp
Mls Name: NTREIS
Mls ID: #21073715
