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 11324 Twisting Way, Fort Worth, TX, 76131 generates $2,728/mo in rent, after a $2,227/mo payment. Total monthly income is $2,728/mo. Return on cash invested sits at 15.61% in year one, and rental yield is 7.19% on a $455,000 entry. Equity gained on principal adds $2,936/yr, while 5% annual appreciation builds toward $125,708 over five years. Five-year ROI reaches 81.09% and total cumulative return in cash sums $122,308. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,728/mo property income rather than buyer’s personal income.
Single Family
Built in 2021
7,535 sqft lot
$N/A/sqft
$396 annually 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 |
|---|---|---|
| 2025-04-18 | Listed for sale | $455,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-18 | $5426.54 | -4.39% | $469,919 | -2.82% |
| 2023-04-18 | $5675.42 | 6.90% | $483,561 | 17.60% |
| 2022-04-18 | $5308.89 | 723.22% | $411,191 | 739.17% |
Listed by: Bekah Schultheis • Berkshire HathawayHS PenFed TX
Mls Name: NTREIS
Mls ID: #20898130
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.
