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 1409 Whispering Cove Trl, Fort Worth, TX, 76134 offers a 11.18% rental yield on a $289,000 purchase with $2,692/mo rent. Total monthly income registers $2,692/mo, and a $1,415/mo payment leaves $636/mo available for distribution. Annual cash flow reaches $7,637/yr on $95,804 to close, and return on cash invested stands at 27.88% in year one. Equity gained on principal adds $1,865/yr while 5% annual appreciation supports $79,845 over five years. Portfolio math shows five-year ROI at 146.83% and total cumulative return in cash at $140,666. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,692/mo property income against a $1,415/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2001
5,488 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76134, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,373 (100%) |
| Owner Occupied HU | 5,934 (63.3%) |
| Renter Occupied HU | 3,001 (32.0%) |
| Vacant Housing Units | 438 ( 4.7%) |
| Median Home Value | $300,726 |
| Average Home Value | $318,461 |
Residential
9,311
Single Family
8,004
Multi-Family
1,307
Businesses
316
Date | Event | Price |
|---|---|---|
| 2025-02-06 | Price change | $289,000 |
| 2025-01-17 | Listed for sale | $300,000 |
| 2017-12-20 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $4686.56 | 9.30% | $352,856 | 12.01% |
| 2023-02-13 | $4287.74 | -17.64% | $315,025 | 19.23% |
| 2022-02-13 | $5206.32 | 3.84% | $264,213 | 24.33% |
Listed by: Elizabeth Oliva • eXp Realty, LLC
Mls Name: NTREIS
Mls ID: #20817782
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.
