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 Fort Worth at 12509 Falabella Way, Fort Worth, TX, 76244 priced at $425,000 converts $4,516/mo rent into $1,449/mo cash flow after a $2,080/mo obligation. Total monthly income equals $4,516/mo, and annual cash flow totals $17,387/yr on $140,888 invested. Return on cash invested prints 32.25% in year one, and rental yield reads 12.75% against a $425,000 entry. Equity gained on principal adds $2,742/yr, while 5% annual appreciation compiles into $117,420 by year five. Five-year ROI reaches 170.36% and total cumulative return in cash sums $240,017. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,516/mo property income covering a $2,080/mo payment, not borrower’s personal income.
Single Family
Built in 2007
5,488 sqft lot
$N/A/sqft
$270 semi-annually HOA
Neighborhood data shown for ZIP Code: 76244, Keller, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 26,695 (100%) |
| Owner Occupied HU | 18,397 (68.9%) |
| Renter Occupied HU | 7,598 (28.5%) |
| Vacant Housing Units | 700 ( 2.6%) |
| Median Home Value | $378,885 |
| Average Home Value | $407,197 |
Residential
27,037
Single Family
22,763
Multi-Family
4,274
Businesses
1,631
Date | Event | Price |
|---|---|---|
| 2024-08-01 | Listed for sale | $425,000 |
| 2008-04-29 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $2868.44 | -2.89% | $428,459 | 19.66% |
| 2022-08-15 | $2953.86 | 2.55% | $358,072 | 15.25% |
| 2021-08-15 | $2880.47 | 1.46% | $310,681 | 5.56% |
Listed by: Amber Farrill • Martin Realty Group
Mls Name: NTREIS
Mls ID: #20680734
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.
