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 12409 Messer Ct, Fort Worth, TX, 76126 uses $171,080 cash to close to unlock $4,504/yr annual cash flow and $375/mo monthly cash flow. Total monthly income runs $4,073/mo, and a $2,545/mo payment keeps the spread at $375/mo. Purchase price stands at $520,000, and rental yield measures 9.4% with $4,073/mo rent. Return on cash invested shows 22.69% in year one, and 5% annual appreciation builds toward $143,666 over five years. Five-year ROI reaches 118.98% and total cumulative return in cash records $203,543. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,073/mo property income covering a $2,545/mo payment rather than investor’s personal income.
Single Family
Built in 2021
0.34 Acres 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 |
|---|---|---|
| 2025-04-19 | Listed for sale | $520,000 |
| 2022-11-28 | Sold | N/A |
| 2022-11-02 | Pending sale | $485,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-20 | $2351.35 | N/A | $488,400 | -3.38% |
| 2023-04-20 | N/A | N/A | $505,462 | 113.40% |
| 2022-04-20 | $1559.93 | 1603.54% | $236,856 | 1621.34% |
Listed by: W. Spencer Perry • Williams Trew Real Estate
Mls Name: NTREIS
Mls ID: #20909134
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.
