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 13157 Upland Meadow Ct, Fort Worth, TX, 76244 with 5% annual appreciation on a $439,999 basis while $4,758/mo rent supports operations. Total monthly income totals $4,758/mo and a $2,154/mo payment preserves $1,592/mo for cash returns. Annual cash flow comes to $19,104/yr on $145,860 deployed, and return on cash invested reaches 33.01% in year one. Equity gained on principal adds $2,839/yr, and five-year appreciation sums $121,564 alongside rental yield of 12.98%. Five-year ROI measures 174.39% and total cumulative return in cash totals $254,362.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $4,758/mo property income versus a $2,154/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2015
5,488 sqft lot
$N/A/sqft
$440 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 | Price change | $439,999 |
| 2024-06-14 | Price change | $464,900 |
| 2024-06-07 | Listed for sale | $484,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $6520.09 | -13.28% | $439,492 | 29.46% |
| 2022-08-15 | $7518.26 | 3.85% | $339,483 | 12.65% |
| 2021-08-15 | $7239.21 | 3.78% | $301,369 | 6.21% |
Listed by: Lori Turner • Turner Fortune Real Estate LLC
Mls Name: NTREIS
Mls ID: #20638960
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.
