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 1401 Wind Dancer Trl, Fort Worth, TX, 76131 at $369,900 posts ROI 32.59% with $1,296/mo cash flow from $4,268/mo rent. Total monthly income equals $4,268/mo, and annual cash flow records $15,552/yr on $122,622 to close. Return on cash invested measures 32.59% and rental yield reads 13.85% at the current $369,900. Equity gained on principal adds $2,387/yr, and 5% annual appreciation supports $102,197 by year five. Five-year ROI prints 173.31% and total cumulative return in cash totals $212,518.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $4,268/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 2004
8,276 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 |
|---|---|---|
| 2024-08-10 | Listed for sale | $369,900 |
| 2020-12-18 | Sold | N/A |
| 2020-12-02 | Listed for sale | $290,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $9773.68 | 14.31% | $399,322 | 28.56% |
| 2022-08-14 | $8549.89 | 10.73% | $310,612 | 12.73% |
| 2021-08-14 | $7721.48 | 12.82% | $275,541 | 3.51% |
Listed by: Suzette Teague • Abundance Realty Group LLC
Mls Name: NTREIS
Mls ID: #20699791
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.
