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 1349 Pheasant Run Trl, Fort Worth, TX, 76131 generates $4,222/mo in rent and, after a $1,664/mo payment, leaves $1,428/mo in cash flow. Total monthly income is $4,222/mo, and annual cash flow is $17,138/yr on $112,677 invested. Return on cash invested sits at 35.12% in year one, and rental yield is 14.91% on a $339,900 entry. Equity gained on principal adds $2,193/yr, while 5% annual appreciation builds toward $93,908 over five years. Five-year ROI reaches 187.11% and total cumulative return in cash sums $210,827. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,222/mo property income rather than buyer’s personal income.
Single Family
Built in 2004
7,492 sqft lot
$N/A/sqft
$118 quarterly HOA
Neighborhood data shown for ZIP Code: 76131, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,998 (100%) |
| Owner Occupied HU | 14,795 (74.0%) |
| Renter Occupied HU | 4,776 (23.9%) |
| Vacant Housing Units | 427 ( 2.1%) |
| Median Home Value | $349,723 |
| Average Home Value | $371,956 |
Residential
19,770
Single Family
16,925
Multi-Family
2,845
Businesses
395
Date | Event | Price |
|---|---|---|
| 2024-08-06 | Listed for sale | $339,900 |
| 2024-07-23 | Listing removed | N/A |
| 2024-07-10 | Price change | $2,515 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $9686.00 | 47.42% | $395,740 | 65.79% |
| 2022-08-14 | $6570.39 | -1.77% | $238,698 | N/A |
| 2021-08-14 | $6689.03 | -2.06% | $238,698 | N/A |
Listed by: Stephen Collins • Open Exchange Brokerage LLC
Mls Name: NTREIS
Mls ID: #20691339
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.
