Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
Listed by: Adrienne Walker • Ekklesia Real Estate
Mls Name: NTREIS
Mls ID: #20684352
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.
Rental property for sale in Fort Worth at 2632 Trinity Trail Way, Fort Worth, TX, 76118 priced at $470,000 pairs $5,215/mo rent with $1,657/mo cash flow after a $2,300/mo payment. Total monthly income equals $5,215/mo, and annual cash flow comes to $19,888/yr on $155,805 invested. Return on cash invested is 32.67% in year one, and rental yield stands at 13.31% on a $470,000 basis. Equity gained on principal adds $3,033/yr, and 5% annual appreciation accumulates to $129,852 by year five. Five-year ROI measures 173.11% and total cumulative return in cash reaches $269,721. For financing, Ziffy Mortgage’s DSCR program evaluates $5,215/mo property income against a $2,300/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2019
3,920 sqft lot
$N/A/sqft
$100 quarterly HOA
Neighborhood data shown for ZIP Code: 76118, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,640 (100%) |
| Owner Occupied HU | 4,497 (67.7%) |
| Renter Occupied HU | 1,835 (27.6%) |
| Vacant Housing Units | 308 ( 4.6%) |
| Median Home Value | $335,346 |
| Average Home Value | $367,708 |
Residential
6,239
Single Family
5,543
Multi-Family
696
Businesses
696
Date | Event | Price |
|---|---|---|
| 2024-07-29 | Listing removed | N/A |
| 2024-07-26 | Listed for sale | $470,000 |
| 2019-11-19 | Sold | N/A |
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $9991.12 | 8.87% | $470,953 | 24.59% |
| 2022-08-14 | $9177.39 | -3.70% | $378,012 | -0.61% |
| 2021-08-14 | $9530.00 | 7.38% | $380,348 | 9.83% |
