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 1412 Hazel Leigh Ln, Fort Worth, TX, 76134 offers a 10.13% rental yield on a $255,000 purchase with $2,152/mo rent. Total monthly income registers $2,152/mo, and a $1,248/mo payment leaves $339/mo available for distribution. Annual cash flow reaches $4,065/yr on $84,533 to close, and return on cash invested stands at 24.72% in year one. Equity gained on principal adds $1,645/yr while 5% annual appreciation supports $70,452 over five years. Portfolio math shows five-year ROI at 129.83% and total cumulative return in cash at $109,748. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,152/mo property income against a $1,248/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1961
0.28 Acres 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 |
|---|---|---|
| 2025-04-08 | Listed for sale | $255,000 |
| 2022-03-10 | Sold | N/A |
| 2022-02-04 | Pending sale | $238,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-08 | $2218.22 | -53.89% | $170,000 | -18.92% |
| 2023-04-08 | $4811.06 | 19.23% | $209,677 | 37.44% |
| 2022-04-08 | $4035.24 | 3.12% | $152,554 | 5.84% |
Listed by: Rocio Villavicencio • Rendon Realty, LLC
Mls Name: NTREIS
Mls ID: #20896889
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.
