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 1156 Wingjet Way, Fort Worth, TX, 76131 generates $2,514/mo in rent and, after a $1,555/mo payment, leaves $209/mo in cash flow. Total monthly income is $2,514/mo, and annual cash flow is $2,508/yr on $105,314 invested. Return on cash invested sits at 22.29% in year one, and rental yield is 9.5% on a $317,690 entry. Equity gained on principal adds $2,050/yr, while 5% annual appreciation builds toward $87,772 over five years. Five-year ROI reaches 117% and total cumulative return in cash sums $123,214. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,514/mo property income rather than buyer’s personal income.
Single Family
Built in 2024
5,998 sqft lot
$N/A/sqft
$550 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 |
|---|---|---|
| 2025-01-10 | Price change | $317,690 |
| 2024-11-26 | Price change | $317,763 |
| 2024-10-31 | Listed for sale | $315,763 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $485.01 | -21.29% | $42,000 | -20.00% |
| 2023-02-13 | $616.17 | N/A | $52,500 | N/A |
Listed by: Bradley Tiffan • Legend Home Corp
Mls Name: NTREIS
Mls ID: #20767845
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.
