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 1925 Holstein Way, Fort Worth, TX, 76131 generates $4,310/mo in rent and, after a $2,863/mo payment, leaves $96/mo in cash flow. Total monthly income is $4,310/mo, and annual cash flow is $1,155/yr on $192,465 invested. Return on cash invested sits at 20.66% in year one, and rental yield is 8.84% on a $585,000 entry. Equity gained on principal adds $3,775/yr, while 5% annual appreciation builds toward $161,625 over five years. Five-year ROI reaches 108.2% and total cumulative return in cash sums $208,242. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,310/mo property income rather than buyer’s personal income.
Single Family
Built in 2016
7,840 sqft lot
$N/A/sqft
$162 quarterly 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 |
|---|---|---|
| 2025-05-08 | Listed for sale | $585,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-08 | $9222.60 | 8.00% | $571,836 | 3.81% |
| 2023-05-08 | $8539.16 | -11.33% | $550,869 | 19.68% |
| 2022-05-08 | $9630.35 | 4.28% | $460,268 | 22.26% |
Listed by: Stacy Fritchen • BHHS Premier Properties
Mls Name: NTREIS
Mls ID: #20902366
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.
