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 1145 Costa Vista Trl, Fort Worth, TX, 76108 earns $351/mo cash flow from $3,650/mo rent with a $2,246/mo payment. Total monthly income totals $3,650/mo, and annual cash flow totals $4,209/yr on $152,125 capital. ROI tracks 22.68% on current figures, and rental yield reads 9.54% at a $458,900 purchase. Equity gained on principal adds $2,961/yr, and 5% annual appreciation supports $126,786 over five years. Five-year ROI reaches 118.99% and total cumulative return in cash sums $181,012. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,650/mo property income instead of your personal income.
Single Family
Built in 2024
0.17 sqft lot
$N/A/sqft
$432 annually HOA
Neighborhood data shown for ZIP Code: 76108, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,073 (100%) |
| Owner Occupied HU | 13,143 (65.5%) |
| Renter Occupied HU | 5,956 (29.7%) |
| Vacant Housing Units | 974 ( 4.9%) |
| Median Home Value | $319,563 |
| Average Home Value | $378,113 |
Residential
19,538
Single Family
17,115
Multi-Family
2,423
Businesses
718
Date | Event | Price |
|---|---|---|
| 2024-10-04 | Listed for sale | $458,900 |
| 2024-09-13 | Listing removed | $453,900 |
| 2024-07-18 | Price change | $453,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $892.14 | -12.82% | $37,025 | -1.03% |
| 2022-10-23 | $1023.32 | N/A | $37,410 | N/A |
Listed by: Mona Hill • LGI Homes
Mls Name: NTREIS
Mls ID: #20746791
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.
