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 2732 Lopice Ln, Fort Worth, TX, 76179 priced at $412,167 converts $3,178/mo rent into $187/mo cash flow after a $2,017/mo obligation. Total monthly income equals $3,178/mo, and annual cash flow totals $2,248/yr on $136,633 invested. Return on cash invested prints 21.55% in year one, and rental yield reads 9.25% against a $412,167 entry. Equity gained on principal adds $2,660/yr, while 5% annual appreciation compiles into $113,874 by year five. Five-year ROI reaches 113.08% and total cumulative return in cash sums $154,508. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,178/mo property income covering a $2,017/mo payment, not borrower’s personal income.
Single Family
Built in 2025
4,356 sqft lot
$N/A/sqft
$720 annually HOA
Neighborhood data shown for ZIP Code: 76179, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,691 (100%) |
| Owner Occupied HU | 22,929 (79.9%) |
| Renter Occupied HU | 4,858 (16.9%) |
| Vacant Housing Units | 904 ( 3.2%) |
| Median Home Value | $355,811 |
| Average Home Value | $415,903 |
Residential
27,373
Single Family
25,754
Multi-Family
1,619
Businesses
1,077
Date | Event | Price |
|---|---|---|
| 2025-01-29 | Price change | $412,167 |
| 2025-01-02 | Price change | $415,167 |
| 2024-12-20 | Price change | $413,667 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Patrick Mcgrath • Meritage Homes Realty
Mls Name: NTREIS
Mls ID: #20824667
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.
