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 211 Territory Trl, Fort Worth, TX, 76120 priced at $319,990 pairs $4,105/mo rent with $1,505/mo cash flow after a $1,566/mo payment. Total monthly income equals $4,105/mo, and annual cash flow comes to $18,056/yr on $106,077 invested. Return on cash invested is 36.93% in year one, and rental yield stands at 15.39% on a $319,990 basis. Equity gained on principal adds $2,065/yr, and 5% annual appreciation accumulates to $88,407 by year five. Five-year ROI measures 196.67% and total cumulative return in cash reaches $208,620. For financing, Ziffy Mortgage’s DSCR program evaluates $4,105/mo property income against a $1,566/mo payment instead of your W2s, 1099s, or Tax returns.
Townhouse
Built in 2024
2,221 sqft lot
$N/A/sqft
$325 monthly HOA
Neighborhood data shown for ZIP Code: 76120, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,123 (100%) |
| Owner Occupied HU | 4,007 (43.9%) |
| Renter Occupied HU | 4,644 (50.9%) |
| Vacant Housing Units | 472 ( 5.2%) |
| Median Home Value | $334,226 |
| Average Home Value | $447,957 |
Residential
8,754
Single Family
4,479
Multi-Family
4,275
Businesses
220
Date | Event | Price |
|---|---|---|
| 2024-07-25 | Price change | $319,990 |
| 2024-05-09 | Price change | $329,000 |
| 2024-03-13 | Price change | $339,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Ben Caballero • Historymaker Homes
Mls Name: NTREIS
Mls ID: #20512376
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.
