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 2232 Frosted Willow Ln, Fort Worth, TX, 76177 priced at $420,000 converts $4,608/mo rent into $1,525/mo cash flow after a $2,056/mo obligation. Total monthly income equals $4,608/mo, and annual cash flow totals $18,304/yr on $139,230 invested. Return on cash invested prints 33.06% in year one, and rental yield reads 13.17% against a $420,000 entry. Equity gained on principal adds $2,710/yr, while 5% annual appreciation compiles into $116,038 by year five. Five-year ROI reaches 174.86% and total cumulative return in cash sums $243,463. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,608/mo property income covering a $2,056/mo payment, not borrower’s personal income.
Single Family
Built in 2010
5,488 sqft lot
$N/A/sqft
$287 quarterly 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 |
|---|---|---|
| 2024-08-09 | Listed for sale | $420,000 |
| 2010-06-07 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $3563.30 | -4.05% | $429,997 | 28.95% |
| 2022-08-14 | $3713.70 | 7.91% | $333,448 | 16.10% |
| 2021-08-14 | $3441.57 | N/A | $287,205 | 6.88% |
Listed by: Jennifer Reedy • Peak Point Real Estate
Mls Name: NTREIS
Mls ID: #20695612
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.
