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 1326 Madeline Pl UNIT C, Fort Worth, TX, 76107 priced at $850,000 pairs $4,265/mo rent with after a $4,160/mo payment. Total monthly income equals $4,265/mo. Return on cash invested is 11.1% in year one, and rental yield stands at 6.02% on a $850,000 basis. Equity gained on principal adds $5,485/yr, and 5% annual appreciation accumulates to $234,839 by year five. Five-year ROI measures 57.29% and total cumulative return in cash reaches $160,198. For financing, Ziffy Mortgage’s DSCR program evaluates $4,265/mo property income against a $4,160/mo payment instead of your W2s, 1099s, or Tax returns.
Townhouse
Built in 2017
0.40 Acres lot
$N/A/sqft
$3,700 annually HOA
Neighborhood data shown for ZIP Code: 76107, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,751 (100%) |
| Owner Occupied HU | 7,423 (39.6%) |
| Renter Occupied HU | 8,887 (47.4%) |
| Vacant Housing Units | 2,441 (13.0%) |
| Median Home Value | $478,172 |
| Average Home Value | $589,989 |
Residential
17,768
Single Family
11,380
Multi-Family
6,388
Businesses
2,171
Date | Event | Price |
|---|---|---|
| 2025-03-28 | Listed for sale | $850,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-28 | $11919.00 | 7.84% | $672,122 | -0.18% |
| 2023-03-28 | $11052.09 | -11.20% | $673,352 | 27.68% |
| 2022-03-28 | $12445.80 | -4.92% | $527,388 | -0.16% |
Listed by: Breana Mcdaniel • Compass RE Texas, LLC
Mls Name: NTREIS
Mls ID: #20884773
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.
