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 11728 Wax Myrtle Trl, Fort Worth, TX, 76108 uses $154,148 cash to close to unlock $4,729/yr annual cash flow and $394/mo monthly cash flow. Total monthly income runs $3,996/mo, and a $2,276/mo payment keeps the spread at $394/mo. Purchase price stands at $465,000, and rental yield measures 10.31% with $3,996/mo rent. Return on cash invested shows 22.98% in year one, and 5% annual appreciation builds toward $128,471 over five years. Five-year ROI reaches 121.36% and total cumulative return in cash records $187,079. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,996/mo property income covering a $2,276/mo payment rather than investor’s personal income.
Single Family
Built in 2018
6,098 sqft lot
$N/A/sqft
$390 semi-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 |
|---|---|---|
| 2024-11-22 | Listed for sale | $465,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $10479.21 | -2.00% | $444,300 | -9.36% |
| 2023-12-27 | $10693.15 | -7.76% | $490,163 | 20.57% |
| 2022-12-27 | $11592.89 | 4.59% | $406,535 | 10.99% |
Listed by: Brandi Vaughn • Su Kaza Realty, LLC
Mls Name: NTREIS
Mls ID: #20783659
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.
