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 Benbrook at 1404 Tobie Layne St, Benbrook, TX, 76126 offers $2,440/mo rent that, after a $1,419/mo payment, leaves $314/mo cash flow. Total monthly income is $2,440/mo, and annual cash flow is $3,767/yr on $96,135 cash. Return on cash invested measures 23.83% in year one, and rental yield stands at 10.1% at a $290,000 entry. Equity gained on principal adds $1,871/yr while 5% annual appreciation compounds into $80,122 by year five. Five-year ROI records 125.34% and total cumulative return in cash reaches $120,496. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,440/mo property income versus a $1,419/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1981
0.27 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76126, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,352 (100%) |
| Owner Occupied HU | 9,457 (76.6%) |
| Renter Occupied HU | 2,332 (18.9%) |
| Vacant Housing Units | 563 ( 4.6%) |
| Median Home Value | $446,296 |
| Average Home Value | $526,099 |
Residential
11,808
Single Family
10,726
Multi-Family
1,082
Businesses
660
Date | Event | Price |
|---|---|---|
| 2024-07-12 | Price change | $290,000 |
| 2024-06-18 | Listed for sale | $305,000 |
| 2023-10-20 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $5584.22 | 4.48% | $262,347 | 20.51% |
| 2022-10-23 | $5345.03 | 8.69% | $217,703 | 12.63% |
| 2021-10-23 | $4917.73 | 9.51% | $193,284 | 11.46% |
Listed by: Michele Brown • Coldwell Banker Apex, REALTORS
Mls Name: NTREIS
Mls ID: #20633746
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.
