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 211 Wagon Spoke Way, Fort Worth, TX, 76120 listed at $301,990 pairs $2,604/mo rent with a $1,478/mo payment to leave $132/mo cash flow. Total monthly income runs $2,604/mo, and annual cash flow reaches $1,579/yr on $100,110 cash to close. Return on cash invested measures 21.49% in year one, and rental yield registers 10.35% at a $301,990 basis. Equity gained on principal adds $1,949/yr, and annual property appreciation at 5% supports $83,434 by year five. Five-year ROI tracks 113.92% and total cumulative return in cash totals $114,049. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,604/mo property income relative to a $1,478/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in 2024
1,829 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 |
|---|---|---|
| 2024-12-12 | Price change | $301,990 |
| 2024-10-25 | Price change | $299,990 |
| 2024-10-21 | Price change | $319,990 |
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: #20683075
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.
