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 1206 John Reagan St, Benbrook, TX, 76126 offers $2,399/mo rent that, after a $1,122/mo payment, leaves $769/mo cash flow. Total monthly income is $2,399/mo, and annual cash flow is $9,227/yr on $75,980 cash. Return on cash invested measures 32.05% in year one, and rental yield stands at 12.56% at a $229,200 entry. Equity gained on principal adds $1,479/yr while 5% annual appreciation compounds into $63,324 by year five. Five-year ROI records 169.18% and total cumulative return in cash reaches $128,540. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,399/mo property income versus a $1,122/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1958
9,757 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-09-08 | Listing removed | $235,000 |
| 2025-06-17 | Price change | $235,000 |
| 2025-04-13 | Listed for sale | $250,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-09 | $3770.33 | 8.74% | $261,578 | 2.96% |
| 2023-10-09 | $3467.21 | -19.96% | $254,061 | 10.66% |
| 2022-10-09 | $4331.90 | 2.52% | $229,578 | 18.10% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
