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 Westworth Village at 233 Magnolia Ln, Westworth Village, TX, 76114 with 5% annual appreciation on a $747,750 basis while $7,234/mo rent supports operations. Total monthly income totals $7,234/mo and a $3,660/mo payment preserves $1,716/mo for cash returns. Annual cash flow comes to $20,598/yr on $246,010 deployed, and return on cash invested reaches 28.43% in year one. Equity gained on principal adds $4,825/yr, and five-year appreciation sums $206,590 alongside rental yield of 11.61%. Five-year ROI measures 150.09% and total cumulative return in cash totals $369,235.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $7,234/mo property income versus a $3,660/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2024
5,662 sqft lot
$N/A/sqft
$2,400 annually HOA
Neighborhood data shown for ZIP Code: 76114, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,109 (100%) |
| Owner Occupied HU | 6,070 (50.1%) |
| Renter Occupied HU | 4,859 (40.1%) |
| Vacant Housing Units | 1,180 ( 9.7%) |
| Median Home Value | $246,422 |
| Average Home Value | $339,763 |
Residential
11,030
Single Family
9,409
Multi-Family
1,621
Businesses
720
Date | Event | Price |
|---|---|---|
| 2024-07-27 | Price change | $747,750 |
| 2024-04-12 | Price change | $757,750 |
| 2024-03-21 | Price change | $751,750 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $2168.55 | -12.57% | $105,000 | N/A |
| 2022-08-14 | $2480.21 | -2.81% | $105,000 | N/A |
| 2021-08-14 | $2552.03 | -1.63% | $105,000 | N/A |
Listed by: Rachel Morton • NTex Realty, LP
Mls Name: NTREIS
Mls ID: #20517818
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.
