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 Lakeside at 14 Stone Ct, Lakeside, TX, 76108 generates $2,482/mo in rent and, after a $1,463/mo payment, leaves $356/mo in cash flow. Total monthly income is $2,482/mo, and annual cash flow is $4,275/yr on $99,119 invested. Return on cash invested sits at 24.22% in year one, and rental yield is 9.96% on a $299,000 entry. Equity gained on principal adds $1,929/yr, while 5% annual appreciation builds toward $82,608 over five years. Five-year ROI reaches 127.22% and total cumulative return in cash sums $126,094. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,482/mo property income rather than buyer’s personal income.
Single Family
Built in 1968
0.41 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76108, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,073 (100%) |
| Owner Occupied HU | 13,143 (65.5%) |
| Renter Occupied HU | 5,956 (29.7%) |
| Vacant Housing Units | 974 ( 4.9%) |
| Median Home Value | $319,563 |
| Average Home Value | $378,113 |
Residential
19,538
Single Family
17,115
Multi-Family
2,423
Businesses
718
Date | Event | Price |
|---|---|---|
| 2024-11-30 | Listed for sale | $299,000 |
| 2017-11-15 | Sold | N/A |
| 2017-10-16 | Pending sale | $189,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $2588.89 | -19.50% | $332,967 | 10.42% |
| 2023-12-27 | $3215.82 | -13.92% | $301,557 | 30.21% |
| 2022-12-27 | $3735.93 | 8.15% | $231,590 | 3.30% |
Listed by: Jennifer Franke • BHHS Premier Properties
Mls Name: NTREIS
Mls ID: #20784069
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.
