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 1520 Willow Park Dr, Fort Worth, TX, 76134 offers a 10.49% rental yield on a $260,000 purchase with $2,273/mo rent. Total monthly income registers $2,273/mo, and a $1,273/mo payment leaves $337/mo available for distribution. Annual cash flow reaches $4,044/yr on $86,190 to close, and return on cash invested stands at 24.6% in year one. Equity gained on principal adds $1,678/yr while 5% annual appreciation supports $71,833 over five years. Portfolio math shows five-year ROI at 129.64% and total cumulative return in cash at $111,737. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,273/mo property income against a $1,273/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1985
7,274 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 |
|---|---|---|
| 2024-10-17 | Listed for sale | $260,000 |
| 2022-07-15 | Listing removed | N/A |
| 2022-06-30 | Price change | $1,795 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $5356.16 | 10.65% | $217,919 | 24.29% |
| 2022-10-23 | $4840.66 | N/A | $175,329 | 10.52% |
| 2021-10-23 | N/A | N/A | $158,643 | 22.03% |
Listed by: Alvin Culberson • eXp Realty LLC
Mls Name: NTREIS
Mls ID: #20756492
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.
