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 Benbrook at 1212 John Reagan St, Benbrook, TX, 76126 uses $98,787 cash to close to unlock $1,901/yr annual cash flow and $158/mo monthly cash flow. Total monthly income runs $2,278/mo, and a $1,459/mo payment keeps the spread at $158/mo. Purchase price stands at $298,000, and rental yield measures 9.17% with $2,278/mo rent. Return on cash invested shows 21.83% in year one, and 5% annual appreciation builds toward $82,332 over five years. Five-year ROI reaches 114.4% and total cumulative return in cash records $113,012. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,278/mo property income covering a $1,459/mo payment rather than investor’s personal income.
Single Family
Built in 1959
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 |
|---|---|---|
| 2025-08-01 | Listed for sale | $298,000 |
| 2023-05-09 | Sold | N/A |
| 2023-04-21 | Pending sale | $310,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-01 | $4328.88 | 179.40% | $293,175 | 89.16% |
| 2023-08-01 | $1549.33 | -45.55% | $154,985 | 8.14% |
| 2022-08-01 | $2845.56 | 0.73% | $143,325 | 14.25% |
Listed by: Dava Hammack • Reign Real Estate LLC
Mls Name: NTREIS
Mls ID: #21019117
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.
