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 1220 Tobie Layne St, Benbrook, TX, 76126 with 5% annual appreciation on a $279,000 basis while $2,303/mo rent supports operations. Total monthly income totals $2,303/mo and a $1,366/mo payment preserves $319/mo for cash returns. Annual cash flow comes to $3,823/yr on $92,489 deployed, and return on cash invested reaches 24.04% in year one. Equity gained on principal adds $1,800/yr, and five-year appreciation sums $77,083 alongside rental yield of 9.91%. Five-year ROI measures 126.24% and total cumulative return in cash totals $116,755.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,303/mo property income versus a $1,366/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1979
8,407 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 |
|---|---|---|
| 2024-12-22 | Price change | $279,000 |
| 2024-08-13 | Price change | $289,000 |
| 2024-07-21 | Price change | $299,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $812.52 | -26.88% | $261,881 | 1.39% |
| 2023-12-27 | $1111.26 | -4.29% | $258,287 | 20.52% |
| 2022-12-27 | $1161.01 | 3.70% | $214,307 | 12.64% |
Listed by: Kami Kemp • Leasing Texas
Mls Name: NTREIS
Mls ID: #20653046
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.
