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 12532 Villa Milano Dr, Fort Worth, TX, 76126 listed at $849,900 pairs $7,088/mo rent with a $4,160/mo payment to leave $821/mo cash flow. Total monthly income runs $7,088/mo, and annual cash flow reaches $9,854/yr on $279,617 cash to close. Return on cash invested measures 23.58% in year one, and rental yield registers 10.01% at a $849,900 basis. Equity gained on principal adds $5,484/yr, and annual property appreciation at 5% supports $234,812 by year five. Five-year ROI tracks 124.1% and total cumulative return in cash totals $346,994. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $7,088/mo property income relative to a $4,160/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2016
1.02 Acres lot
$N/A/sqft
$2,675 annually 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 |
|---|---|---|
| 2024-10-02 | Price change | $849,900 |
| 2024-08-31 | Price change | $869,900 |
| 2024-08-02 | Listed for sale | $899,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $5829.71 | 22.09% | $1,014,747 | 39.97% |
| 2022-10-23 | $4774.84 | 1.89% | $725,000 | 2.96% |
| 2021-10-23 | $4686.11 | 3.97% | $704,150 | 4.75% |
Listed by: Joleen Skipworth • Real Estate By Pat Gray
Mls Name: NTREIS
Mls ID: #20691957
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.
