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 1945 Capulin Rd, Fort Worth, TX, 76131 listed at $410,000 pairs $4,634/mo rent with a $2,007/mo payment to leave $1,655/mo cash flow. Total monthly income runs $4,634/mo, and annual cash flow reaches $19,854/yr on $135,915 cash to close. Return on cash invested measures 34.52% in year one, and rental yield registers 13.56% at a $410,000 basis. Equity gained on principal adds $2,646/yr, and annual property appreciation at 5% supports $113,275 by year five. Five-year ROI tracks 182.6% and total cumulative return in cash totals $248,183. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,634/mo property income relative to a $2,007/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2016
5,488 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 |
|---|---|---|
| 2024-08-02 | Listed for sale | $410,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $7132.97 | -12.75% | $426,056 | 22.34% |
| 2022-08-14 | $8175.68 | 5.78% | $348,250 | 12.28% |
| 2021-08-14 | $7729.01 | 8.27% | $310,161 | 11.96% |
Listed by: Jedidiah Barnett • Jason Mitchell Real Estate
Mls Name: NTREIS
Mls ID: #20692433
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.
