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 1232 Nighthawk Rd, Fort Worth, TX, 76108 offers a 14.87% rental yield on a $325,000 purchase with $4,027/mo rent. Total monthly income registers $4,027/mo, and a $1,591/mo payment leaves $1,676/mo available for distribution. Annual cash flow reaches $20,107/yr on $107,738 to close, and return on cash invested stands at 38.57% in year one. Equity gained on principal adds $2,097/yr while 5% annual appreciation supports $89,792 over five years. Portfolio math shows five-year ROI at 204.31% and total cumulative return in cash at $220,117. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,027/mo property income against a $1,591/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2007
6,229 sqft lot
$N/A/sqft
$240 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 |
|---|---|---|
| 2024-08-01 | Price change | $325,000 |
| 2024-07-19 | Price change | $327,500 |
| 2024-07-12 | Price change | $330,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $4872.90 | -16.71% | $326,832 | 22.04% |
| 2022-08-14 | $5850.20 | 4.16% | $267,800 | 19.03% |
| 2021-08-14 | $5616.54 | 2.98% | $224,991 | 1.93% |
Listed by: Randy Plyler • CENTURY 21 Judge Fite Company
Mls Name: NTREIS
Mls ID: #20622162
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.
