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 1804 Wild Willow Trl, Fort Worth, TX, 76134 with 5% annual appreciation on a $325,000 basis while $2,836/mo rent supports operations. Total monthly income totals $2,836/mo and a $1,591/mo payment preserves $379/mo for cash returns. Annual cash flow comes to $4,550/yr on $107,738 deployed, and return on cash invested reaches 24.13% in year one. Equity gained on principal adds $2,097/yr, and five-year appreciation sums $89,792 alongside rental yield of 10.47%. Five-year ROI measures 127.31% and total cumulative return in cash totals $137,161.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,836/mo property income versus a $1,591/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1998
5,471 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 |
|---|---|---|
| 2024-10-03 | Listed for sale | $325,000 |
| 2023-09-11 | Listing removed | N/A |
| 2023-09-06 | Contingent | $300,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $7140.84 | 8.96% | $368,931 | 11.27% |
| 2023-12-27 | $6553.46 | -7.93% | $331,561 | 14.65% |
| 2022-12-27 | $7118.22 | 6.05% | $289,204 | 5.70% |
Listed by: Jennifer Chandler • Ready Real Estate
Mls Name: NTREIS
Mls ID: #20741912
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.
