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 2620 Triangle Leaf Dr, Fort Worth, TX, 76244 priced at $348,000 pairs $4,070/mo rent with $1,524/mo cash flow after a $1,703/mo payment. Total monthly income equals $4,070/mo, and annual cash flow comes to $18,291/yr on $115,362 invested. Return on cash invested is 35.76% in year one, and rental yield stands at 14.03% on a $348,000 basis. Equity gained on principal adds $2,246/yr, and 5% annual appreciation accumulates to $96,146 by year five. Five-year ROI measures 189.36% and total cumulative return in cash reaches $218,446. For financing, Ziffy Mortgage’s DSCR program evaluates $4,070/mo property income against a $1,703/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2013
5,501 sqft lot
$N/A/sqft
$428 semi-annually HOA
Neighborhood data shown for ZIP Code: 76244, Keller, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 26,695 (100%) |
| Owner Occupied HU | 18,397 (68.9%) |
| Renter Occupied HU | 7,598 (28.5%) |
| Vacant Housing Units | 700 ( 2.6%) |
| Median Home Value | $378,885 |
| Average Home Value | $407,197 |
Residential
27,037
Single Family
22,763
Multi-Family
4,274
Businesses
1,631
Date | Event | Price |
|---|---|---|
| 2024-08-08 | Price change | $348,000 |
| 2024-07-11 | Price change | $350,000 |
| 2024-06-20 | Price change | $355,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $4444.81 | -16.61% | $372,281 | 18.01% |
| 2022-08-15 | $5330.07 | 3.01% | $315,470 | 19.12% |
| 2021-08-15 | $5174.28 | 6.62% | $264,835 | 7.20% |
Listed by: Anyiesa Johnson • Opendoor Brokerage, LLC
Mls Name: NTREIS
Mls ID: #20572460
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.
