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 Benbrook at 1600 Briar Run, Benbrook, TX, 76126 offers a 9.64% rental yield on a $186,000 purchase with $1,494/mo rent. Total monthly income registers $1,494/mo, and a $910/mo payment leaves $127/mo available for distribution. Annual cash flow reaches $1,525/yr on $61,659 to close, and return on cash invested stands at 22.38% in year one. Equity gained on principal adds $1,200/yr while 5% annual appreciation supports $51,388 over five years. Portfolio math shows five-year ROI at 117.67% and total cumulative return in cash at $72,556. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,494/mo property income against a $910/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1978
9,583 sqft 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 |
|---|---|---|
| 2025-05-19 | Listed for sale | $186,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-20 | $3623.37 | 8.83% | $250,516 | 1.70% |
| 2023-05-20 | $3329.36 | -20.44% | $246,332 | 20.35% |
| 2022-05-20 | $4184.67 | 2.40% | $204,685 | 12.52% |
Listed by: Michael Fronk • MGC Realty
Mls Name: NTREIS
Mls ID: #20939798
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.
