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 Benbrook at 127 Del Rio Ave, Benbrook, TX, 76126 offers $1,172/mo rent that, after a $722/mo payment, leaves $123/mo cash flow. Total monthly income is $1,172/mo, and annual cash flow is $1,477/yr on $48,888 cash. Return on cash invested measures 22.93% in year one, and rental yield stands at 9.54% at a $147,474 entry. Equity gained on principal adds $952/yr while 5% annual appreciation compounds into $40,744 by year five. Five-year ROI records 120.33% and total cumulative return in cash reaches $58,829. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,172/mo property income versus a $722/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1954
0.28 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Kenneth Gross • IP Realty, LLC
Mls Name: NTREIS
Mls ID: #21077028
