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 17 Windward Rd, Benbrook, TX, 76132 offers a 8.67% rental yield on a $625,000 purchase with $4,517/mo rent. Total monthly income registers $4,517/mo, and a $3,059/mo payment leaves $73/mo available for distribution. Annual cash flow reaches $871/yr on $205,625 to close, and return on cash invested stands at 20.48% in year one. Equity gained on principal adds $4,033/yr while 5% annual appreciation supports $172,676 over five years. Portfolio math shows five-year ROI at 107.11% and total cumulative return in cash at $220,249. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,517/mo property income against a $3,059/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1976
0.59 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76132, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,148 (100%) |
| Owner Occupied HU | 4,149 (29.3%) |
| Renter Occupied HU | 8,935 (63.2%) |
| Vacant Housing Units | 1,064 ( 7.5%) |
| Median Home Value | $450,799 |
| Average Home Value | $567,053 |
Residential
13,306
Single Family
5,237
Multi-Family
8,069
Businesses
873
Date | Event | Price |
|---|---|---|
| 2024-12-16 | Price change | $625,000 |
| 2024-11-21 | Price change | $649,000 |
| 2024-11-08 | Listed for sale | $679,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $10144.41 | -10.17% | $483,141 | -8.94% |
| 2023-12-27 | $11293.14 | 10.21% | $530,551 | 27.12% |
| 2022-12-27 | $10247.13 | 7.39% | $417,364 | 11.29% |
Listed by: Penelope Willhite • Unreal Estate Brokerage LLC
Mls Name: NTREIS
Mls ID: #20773622
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.
