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 12046 Erin Ln, Fort Worth, TX, 76179 offers a 9.21% rental yield on a $819,300 purchase with $6,287/mo rent. Total monthly income registers $6,287/mo, and a $4,010/mo payment leaves $432/mo available for distribution. Annual cash flow reaches $5,183/yr on $269,550 to close, and return on cash invested stands at 21.98% in year one. Equity gained on principal adds $5,287/yr while 5% annual appreciation supports $226,357 over five years. Portfolio math shows five-year ROI at 115.19% and total cumulative return in cash at $310,495. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $6,287/mo property income against a $4,010/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2006
1.22 Acres lot
$N/A/sqft
$29 monthly HOA
Neighborhood data shown for ZIP Code: 76179, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,691 (100%) |
| Owner Occupied HU | 22,929 (79.9%) |
| Renter Occupied HU | 4,858 (16.9%) |
| Vacant Housing Units | 904 ( 3.2%) |
| Median Home Value | $355,811 |
| Average Home Value | $415,903 |
Residential
27,373
Single Family
25,754
Multi-Family
1,619
Businesses
1,077
Date | Event | Price |
|---|---|---|
| 2025-08-07 | Price change | $849,999 |
| 2025-07-10 | Price change | $855,000 |
| 2025-05-15 | Listed for sale | $870,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-26 | $3511.95 | -0.91% | $789,000 | 1.87% |
| 2023-10-26 | $3544.20 | -10.73% | $774,489 | 19.15% |
| 2022-10-26 | $3970.26 | 8.86% | $650,013 | 18.61% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
