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% |
Rental property for sale in Fort Worth at 11316 Twisting Peak RD, Fort Worth, TX, 76052 generates $4,102/mo in rent and, after a $2,692/mo payment, leaves $158/mo in cash flow. Total monthly income is $4,102/mo, and annual cash flow is $1,890/yr on $180,950 invested. Return on cash invested sits at 21.1% in year one, and rental yield is 8.95% on a $550,000 entry. Equity gained on principal adds $3,549/yr, while 5% annual appreciation builds toward $151,955 over five years. Five-year ROI reaches 110.53% and total cumulative return in cash sums $200,002. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,102/mo property income rather than buyer’s personal income.
Single Family
Built in 2021
7,535 sqft lot
$N/A/sqft
$400 annually HOA
Neighborhood data shown for ZIP Code: 76052, Haslet, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,869 (100%) |
| Owner Occupied HU | 12,259 (82.4%) |
| Renter Occupied HU | 2,138 (14.4%) |
| Vacant Housing Units | 472 ( 3.2%) |
| Median Home Value | $441,156 |
| Average Home Value | $497,392 |
Residential
13,607
Single Family
13,101
Multi-Family
506
Businesses
605
Date | Event | Price |
|---|---|---|
| 2025-09-22 | Listed for sale | $550,000 |
| 2025-09-17 | Listing removed | $555,555 |
| 2025-08-26 | Price change | $555,555 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-22 | $5405.74 | -12.52% | $468,119 | -11.09% |
| 2023-09-22 | $6179.41 | 101.47% | $526,502 | 121.62% |
| 2022-09-22 | $3067.20 | 375.62% | $237,565 | 384.83% |
Listed by: Sang Park • Century 21 Mike Bowman, Inc.
Mls Name: NTREIS
Mls ID: #21065518
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.
