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 1704 Edge Hill Rd, Benbrook, TX, 76126 earns $220/mo cash flow from $2,407/mo rent with a $1,495/mo payment. Total monthly income totals $2,407/mo, and annual cash flow totals $2,640/yr on $101,240 capital. ROI tracks 22.52% on current figures, and rental yield reads 9.46% at a $305,400 purchase. Equity gained on principal adds $1,971/yr, and 5% annual appreciation supports $84,376 over five years. Five-year ROI reaches 118.14% and total cumulative return in cash sums $119,607. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,407/mo property income instead of your personal income.
Single Family
Built in 1977
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 |
|---|---|---|
| 2025-07-12 | Listing removed | $310,000 |
| 2025-07-09 | Price change | $310,000 |
| 2025-06-22 | Listed for sale | $315,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-11-05 | $5249.20 | -15.03% | $250,000 | -13.86% |
| 2023-11-05 | $6177.70 | 6.49% | $290,228 | 22.83% |
| 2022-11-05 | $5801.44 | 6.05% | $236,292 | 9.90% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
