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% |
Investment property for sale in Lake Worth at 2932 Hiawatha Trl, Lake Worth, TX, 76135 uses $76,245 cash to close to unlock $3,182/yr annual cash flow and $265/mo monthly cash flow. Total monthly income runs $1,901/mo, and a $1,126/mo payment keeps the spread at $265/mo. Purchase price stands at $230,000, and rental yield measures 9.92% with $1,901/mo rent. Return on cash invested shows 24.08% in year one, and 5% annual appreciation builds toward $63,545 over five years. Five-year ROI reaches 126.49% and total cumulative return in cash records $96,439. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,901/mo property income covering a $1,126/mo payment rather than investor’s personal income.
Single Family
Built in 1950
9,452 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 |
|---|---|---|
| 2025-04-22 | Listed for sale | $230,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-22 | $3664.97 | 9.36% | $164,873 | 5.24% |
| 2023-04-22 | $3351.40 | 11.28% | $156,664 | 27.99% |
| 2022-04-22 | $3011.74 | 8.02% | $122,407 | 12.45% |
Listed by: Yasmine Alcala • Ready Real Estate LLC
Mls Name: NTREIS
Mls ID: #20911068
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.
