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 Lake Worth at 2920 Huron Trl, Lake Worth, TX, 76135 priced at $195,000 converts $2,472/mo rent into $1,086/mo cash flow after a $954/mo obligation. Total monthly income equals $2,472/mo, and annual cash flow totals $13,029/yr on $64,643 invested. Return on cash invested prints 40.06% in year one, and rental yield reads 15.21% against a $195,000 entry. Equity gained on principal adds $1,258/yr, while 5% annual appreciation compiles into $53,875 by year five. Five-year ROI reaches 212.16% and total cumulative return in cash sums $137,146. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,472/mo property income covering a $954/mo payment, not borrower’s personal income.
Single Family
Built in 1983
9,191 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76135, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,736 (100%) |
| Owner Occupied HU | 5,433 (55.8%) |
| Renter Occupied HU | 3,527 (36.2%) |
| Vacant Housing Units | 776 ( 8.0%) |
| Median Home Value | $368,676 |
| Average Home Value | $419,949 |
Residential
8,573
Single Family
7,081
Multi-Family
1,492
Businesses
586
Date | Event | Price |
|---|---|---|
| 2024-07-29 | Price change | $195,000 |
| 2024-06-27 | Price change | $199,000 |
| 2024-06-06 | Price change | $207,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $2101.10 | -30.09% | $193,870 | 30.48% |
| 2022-08-14 | $3005.57 | -0.17% | $148,578 | 9.41% |
| 2021-08-14 | $3010.70 | 10.98% | $135,794 | 12.84% |
Listed by: Tj Welch • Better Homes & Gardens, Winans
Mls Name: NTREIS
Mls ID: #20624307
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.
