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 2220 Frosted Willow Ln, Fort Worth, TX, 76177 offers a 9.11% rental yield on a $399,999 purchase with $3,035/mo rent. Total monthly income registers $3,035/mo, and a $1,958/mo payment leaves $82/mo available for distribution. Annual cash flow reaches $984/yr on $132,600 to close, and return on cash invested stands at 20.65% in year one. Equity gained on principal adds $2,581/yr while 5% annual appreciation supports $110,512 over five years. Portfolio math shows five-year ROI at 108.42% and total cumulative return in cash at $143,763. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,035/mo property income against a $1,958/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2010
5,488 sqft lot
$N/A/sqft
$650 semi-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 |
|---|---|---|
| 2025-05-16 | Listed for sale | $399,999 |
| 2011-07-13 | Listing removed | $185,700 |
| 2011-06-29 | Listed for sale | $185,700 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-17 | $3461.34 | 0.39% | $356,323 | -13.67% |
| 2023-05-17 | $3447.76 | -4.05% | $412,747 | 26.15% |
| 2022-05-17 | $3593.47 | N/A | $327,181 | 17.73% |
Listed by: Lavon Bolech • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #20937171
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.
