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% |
Rental property for sale in Fort Worth at 1701 Kings Glen Ln, Fort Worth, TX, 76140 priced at $265,000 converts $2,513/mo rent into $601/mo cash flow after a $1,297/mo obligation. Total monthly income equals $2,513/mo, and annual cash flow totals $7,210/yr on $87,848 invested. Return on cash invested prints 28.12% in year one, and rental yield reads 11.38% against a $265,000 entry. Equity gained on principal adds $1,710/yr, while 5% annual appreciation compiles into $73,215 by year five. Five-year ROI reaches 148.2% and total cumulative return in cash sums $130,191. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,513/mo property income covering a $1,297/mo payment, not borrower’s personal income.
Single Family
Built in 2016
6,882 sqft lot
$N/A/sqft
$50 quarterly HOA
Neighborhood data shown for ZIP Code: 76140, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,593 (100%) |
| Owner Occupied HU | 7,775 (67.1%) |
| Renter Occupied HU | 3,399 (29.3%) |
| Vacant Housing Units | 419 ( 3.6%) |
| Median Home Value | $245,690 |
| Average Home Value | $274,715 |
Residential
10,973
Single Family
9,593
Multi-Family
1,380
Businesses
853
Date | Event | Price |
|---|---|---|
| 2025-01-27 | Listed for sale | $265,000 |
| 2021-09-13 | Sold | N/A |
| 2021-09-09 | Pending sale | $245,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $4532.52 | -31.33% | $262,069 | -8.90% |
| 2023-02-13 | $6600.73 | 4.38% | $287,674 | 20.33% |
| 2022-02-13 | $6323.86 | 42.22% | $239,077 | 19.42% |
Listed by: Willie B. Brewer • Refind Realty Inc.
Mls Name: NTREIS
Mls ID: #20827706
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.
