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 1932 Old Pecos Trl, Fort Worth, TX, 76131 uses $119,307 cash to close to unlock $11/yr annual cash flow and $1/mo monthly cash flow. Total monthly income runs $2,597/mo, and a $1,762/mo payment keeps the spread at $1/mo. Purchase price stands at $359,900, and rental yield measures 8.66% with $2,597/mo rent. Return on cash invested shows 19.92% in year one, and 5% annual appreciation builds toward $99,434 over five years. Five-year ROI reaches 104.22% and total cumulative return in cash records $124,346. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,597/mo property income covering a $1,762/mo payment rather than investor’s personal income.
Single Family
Built in 2014
5,967 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 |
|---|---|---|
| 2025-03-12 | Listed for sale | $359,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-12 | $5325.63 | -7.17% | $296,435 | -9.67% |
| 2023-03-12 | $5737.17 | -14.62% | $328,163 | 15.57% |
| 2022-03-12 | $6719.35 | 5.29% | $283,959 | 11.32% |
Listed by: N/A • Ready Real Estate
Mls Name: NTREIS
Mls ID: #20865328
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.
