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 2181 Benning Way, Fort Worth, TX, 76177 offers a 10.25% rental yield on a $349,900 purchase with $2,989/mo rent. Total monthly income registers $2,989/mo, and a $1,713/mo payment leaves $480/mo available for distribution. Annual cash flow reaches $5,755/yr on $115,992 to close, and return on cash invested stands at 24.87% in year one. Equity gained on principal adds $2,258/yr while 5% annual appreciation supports $96,671 over five years. Portfolio math shows five-year ROI at 130.75% and total cumulative return in cash at $151,662. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,989/mo property income against a $1,713/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2007
6,664 sqft lot
$N/A/sqft
$250 annually HOA
Neighborhood data shown for ZIP Code: 76177, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,136 (100%) |
| Owner Occupied HU | 4,738 (39.0%) |
| Renter Occupied HU | 6,293 (51.9%) |
| Vacant Housing Units | 1,105 ( 9.1%) |
| Median Home Value | $370,746 |
| Average Home Value | $395,657 |
Residential
10,858
Single Family
5,205
Multi-Family
5,653
Businesses
1,086
Date | Event | Price |
|---|---|---|
| 2024-12-06 | Price change | $349,900 |
| 2024-11-07 | Price change | $369,900 |
| 2024-09-30 | Listed for sale | $379,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $4856.80 | 1.19% | $411,077 | 2.81% |
| 2023-12-27 | $4799.74 | 13.96% | $399,855 | 25.13% |
| 2022-12-27 | $4211.80 | 27.76% | $319,560 | 30.35% |
Listed by: Joseph Paneque • Entera Realty LLC
Mls Name: NTREIS
Mls ID: #20719643
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.
