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 2124 Leonard Ranch Rd, Fort Worth, TX, 76134 earns $335/mo cash flow from $2,849/mo rent with a $1,713/mo payment. Total monthly income totals $2,849/mo, and annual cash flow totals $4,022/yr on $116,025 capital. ROI tracks 23.38% on current figures, and rental yield reads 9.77% at a $350,000 purchase. Equity gained on principal adds $2,258/yr, and 5% annual appreciation supports $96,699 over five years. Five-year ROI reaches 122.77% and total cumulative return in cash sums $142,442. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,849/mo property income instead of your personal income.
Single Family
Built in 2016
0.27 Acres lot
$N/A/sqft
$300 annually HOA
Neighborhood data shown for ZIP Code: 76134, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,373 (100%) |
| Owner Occupied HU | 5,934 (63.3%) |
| Renter Occupied HU | 3,001 (32.0%) |
| Vacant Housing Units | 438 ( 4.7%) |
| Median Home Value | $300,726 |
| Average Home Value | $318,461 |
Residential
9,311
Single Family
8,004
Multi-Family
1,307
Businesses
316
Date | Event | Price |
|---|---|---|
| 2025-06-09 | Listed for sale | $350,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-09 | $4947.38 | 6.33% | $295,254 | -9.60% |
| 2023-06-09 | $4652.66 | -16.72% | $326,600 | 31.10% |
| 2022-06-09 | $5586.51 | -2.81% | $249,127 | 3.17% |
Listed by: Dan Wood • Orchard Brokerage, LLC
Mls Name: NTREIS
Mls ID: #20963543
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.
