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 232 Wagon Spoke Way BUILDING 17, Fort Worth, TX, 76120 generates $2,604/mo in rent and, after a $1,542/mo payment, leaves $364/mo in cash flow. Total monthly income is $2,604/mo, and annual cash flow is $4,365/yr on $104,419 invested. Return on cash invested sits at 24.09% in year one, and rental yield is 9.92% on a $314,990 entry. Equity gained on principal adds $2,033/yr, while 5% annual appreciation builds toward $87,026 over five years. Five-year ROI reaches 126.46% and total cumulative return in cash sums $132,050. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,604/mo property income rather than buyer’s personal income.
Townhouse
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76120, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,123 (100%) |
| Owner Occupied HU | 4,007 (43.9%) |
| Renter Occupied HU | 4,644 (50.9%) |
| Vacant Housing Units | 472 ( 5.2%) |
| Median Home Value | $334,226 |
| Average Home Value | $447,957 |
Residential
8,754
Single Family
4,479
Multi-Family
4,275
Businesses
220
Date | Event | Price |
|---|---|---|
| 2025-12-16 | Listed for sale | $314,990 |
| 2025-11-09 | Listing removed | $316,990 |
| 2025-10-24 | Price change | $316,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • HistoryMaker Homes
Mls Name: HistoryMaker Homes
Mls Provider:
Mls ID: #N/A
