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 1833 Capulin Rd, Fort Worth, TX, 76131 generates $2,514/mo in rent and, after a $1,444/mo payment, leaves $218/mo in cash flow. Total monthly income is $2,514/mo, and annual cash flow is $2,619/yr on $97,793 invested. Return on cash invested sits at 22.59% in year one, and rental yield is 10.23% on a $295,000 entry. Equity gained on principal adds $1,904/yr, while 5% annual appreciation builds toward $81,503 over five years. Five-year ROI reaches 119.32% and total cumulative return in cash sums $116,690. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,514/mo property income rather than buyer’s personal income.
Single Family
Built in 2013
5,532 sqft lot
$N/A/sqft
$436 annually HOA
Neighborhood data shown for ZIP Code: 76131, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,998 (100%) |
| Owner Occupied HU | 14,795 (74.0%) |
| Renter Occupied HU | 4,776 (23.9%) |
| Vacant Housing Units | 427 ( 2.1%) |
| Median Home Value | $349,723 |
| Average Home Value | $371,956 |
Residential
19,770
Single Family
16,925
Multi-Family
2,845
Businesses
395
Date | Event | Price |
|---|---|---|
| 2025-08-16 | Listed for sale | $295,000 |
| 2020-11-06 | Sold | N/A |
| 2020-10-29 | Pending sale | $229,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-16 | $6835.40 | -2.76% | $281,619 | -1.94% |
| 2023-08-16 | $7029.11 | 6.35% | $287,187 | 19.60% |
| 2022-08-16 | $6609.63 | 8.60% | $240,123 | 10.57% |
Listed by: April Contreras • Coldwell Banker Apex, REALTORS
Mls Name: NTREIS
Mls ID: #21033039
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.
