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 11733 Wax Myrtle Trl, Fort Worth, TX, 76108 listed at $485,000 pairs $4,225/mo rent with a $2,374/mo payment to leave $170/mo cash flow. Total monthly income runs $4,225/mo, and annual cash flow reaches $2,038/yr on $160,778 cash to close. Return on cash invested measures 21.18% in year one, and rental yield registers 10.45% at a $485,000 basis. Equity gained on principal adds $3,130/yr, and annual property appreciation at 5% supports $133,997 by year five. Five-year ROI tracks 112.48% and total cumulative return in cash totals $180,842. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,225/mo property income relative to a $2,374/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2018
6,708 sqft lot
$N/A/sqft
$375 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 |
|---|---|---|
| 2024-08-10 | Price change | $485,000 |
| 2024-06-20 | Listed for sale | $490,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $14573.23 | 17.83% | $534,660 | 30.46% |
| 2022-10-23 | $12368.39 | 7.53% | $409,821 | 11.37% |
| 2021-10-23 | $11502.25 | 8.79% | $367,978 | 7.41% |
Listed by: Sandra Hemmerling • RE/MAX Trinity
Mls Name: NTREIS
Mls ID: #20651105
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.
