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 2900 Wispy Trl, Fort Worth, TX, 76108 priced at $319,900 pairs $2,804/mo rent with $493/mo cash flow after a $1,566/mo payment. Total monthly income equals $2,804/mo, and annual cash flow comes to $5,911/yr on $106,047 invested. Return on cash invested is 25.48% in year one, and rental yield stands at 10.52% on a $319,900 basis. Equity gained on principal adds $2,064/yr, and 5% annual appreciation accumulates to $88,382 by year five. Five-year ROI measures 134.11% and total cumulative return in cash reaches $142,220. For financing, Ziffy Mortgage’s DSCR program evaluates $2,804/mo property income against a $1,566/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2012
6,534 sqft lot
$N/A/sqft
$330 annually HOA
Neighborhood data shown for ZIP Code: 76108, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,073 (100%) |
| Owner Occupied HU | 13,143 (65.5%) |
| Renter Occupied HU | 5,956 (29.7%) |
| Vacant Housing Units | 974 ( 4.9%) |
| Median Home Value | $319,563 |
| Average Home Value | $378,113 |
Residential
19,538
Single Family
17,115
Multi-Family
2,423
Businesses
718
Date | Event | Price |
|---|---|---|
| 2024-12-19 | Price change | $319,900 |
| 2024-10-31 | Listed for sale | $330,000 |
| 2016-01-11 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $5414.54 | 8.34% | $322,728 | 3.33% |
| 2023-12-27 | $4997.53 | -16.48% | $312,315 | 9.92% |
| 2022-12-27 | $5983.98 | 3.69% | $284,132 | 16.91% |
Listed by: Charles Crumpton • TDRealty
Mls Name: NTREIS
Mls ID: #20764291
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.
