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 Benbrook at 1165 Snowbird Ct, Benbrook, TX, 76126 generates $2,881/mo in rent and, after a $1,860/mo payment, leaves $166/mo in cash flow. Total monthly income is $2,881/mo, and annual cash flow is $1,994/yr on $125,970 invested. Return on cash invested sits at 21.49% in year one, and rental yield is 9.1% on a $380,000 entry. Equity gained on principal adds $2,452/yr, while 5% annual appreciation builds toward $104,987 over five years. Five-year ROI reaches 112.61% and total cumulative return in cash sums $141,853. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,881/mo property income rather than buyer’s personal income.
Single Family
Built in 2004
0.33 Acres lot
$N/A/sqft
$150 annually HOA
Neighborhood data shown for ZIP Code: 76126, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,352 (100%) |
| Owner Occupied HU | 9,457 (76.6%) |
| Renter Occupied HU | 2,332 (18.9%) |
| Vacant Housing Units | 563 ( 4.6%) |
| Median Home Value | $446,296 |
| Average Home Value | $526,099 |
Residential
11,808
Single Family
10,726
Multi-Family
1,082
Businesses
660
Date | Event | Price |
|---|---|---|
| 2024-10-21 | Price change | $380,000 |
| 2024-10-04 | Listed for sale | $400,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $6030.45 | -14.70% | $382,491 | 17.88% |
| 2022-10-23 | $7069.73 | 3.90% | $324,478 | 11.07% |
| 2021-10-23 | $6804.56 | 8.71% | $292,141 | 13.97% |
Listed by: Tina Yassin • All City Real Estate, Ltd. Co.
Mls Name: NTREIS
Mls ID: #20745423
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.
