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 1164 Wingjet Way, Fort Worth, TX, 76131 earns $662/mo cash flow from $3,162/mo rent with a $1,689/mo payment. Total monthly income totals $3,162/mo, and annual cash flow totals $7,949/yr on $114,364 capital. ROI tracks 26.86% on current figures, and rental yield reads 11% at a $344,990 purchase. Equity gained on principal adds $2,226/yr, and 5% annual appreciation supports $95,314 over five years. Five-year ROI reaches 141.52% and total cumulative return in cash sums $161,845. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,162/mo property income instead of your 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 | $344,990 |
| 2024-12-31 | Listed for sale | $345,476 |
| 2024-12-05 | Pending sale | $345,476 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-26 | $485.01 | -21.29% | $42,000 | -20.00% |
| 2023-03-26 | $616.17 | N/A | $52,500 | N/A |
Listed by: Bradley Tiffan • Legend Home Corp
Mls Name: NTREIS
Mls ID: #20881665
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.
