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 2152 Charmion Ln, Fort Worth, TX, 76131 generates $2,323/mo in rent and, after a $1,444/mo payment, leaves $94/mo in cash flow. Total monthly income is $2,323/mo, and annual cash flow is $1,128/yr on $97,793 invested. Return on cash invested sits at 21.06% in year one, and rental yield is 9.45% on a $295,000 entry. Equity gained on principal adds $1,904/yr, while 5% annual appreciation builds toward $81,503 over five years. Five-year ROI reaches 110.81% and total cumulative return in cash sums $108,362. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,323/mo property income rather than buyer’s personal income.
Single Family
Built in 2006
5,662 sqft lot
$N/A/sqft
$420 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 |
|---|---|---|
| 2025-06-05 | Listed for sale | $295,000 |
| 2020-05-19 | Listing removed | $1,625 |
| 2020-05-04 | Price change | $1,625 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-05 | $6050.52 | -16.02% | $249,282 | -15.31% |
| 2023-06-05 | $7204.70 | 12.57% | $294,362 | 26.60% |
| 2022-06-05 | $6400.40 | 13.06% | $232,522 | 15.10% |
Listed by: Chandler Crouch • Chandler Crouch, REALTORS
Mls Name: NTREIS
Mls ID: #20954742
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.
