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 3000 Softwind Trl, Fort Worth, TX, 76116 priced at $359,000 pairs $3,090/mo rent with $386/mo cash flow after a $1,757/mo payment. Total monthly income equals $3,090/mo, and annual cash flow comes to $4,630/yr on $119,009 invested. Return on cash invested is 23.8% in year one, and rental yield stands at 10.33% on a $359,000 basis. Equity gained on principal adds $2,317/yr, and 5% annual appreciation accumulates to $99,185 by year five. Five-year ROI measures 125.46% and total cumulative return in cash reaches $149,311. For financing, Ziffy Mortgage’s DSCR program evaluates $3,090/mo property income against a $1,757/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1972
0.29 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76116, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,108 (100%) |
| Owner Occupied HU | 8,432 (33.6%) |
| Renter Occupied HU | 14,659 (58.4%) |
| Vacant Housing Units | 2,017 ( 8.0%) |
| Median Home Value | $366,259 |
| Average Home Value | $466,167 |
Residential
23,925
Single Family
13,115
Multi-Family
10,810
Businesses
1,943
Date | Event | Price |
|---|---|---|
| 2024-10-10 | Price change | $359,000 |
| 2024-09-30 | Price change | $367,000 |
| 2024-08-05 | Listed for sale | $375,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $7776.75 | 92.13% | $343,683 | 85.18% |
| 2022-10-23 | $4047.58 | -3.51% | $185,594 | 4.11% |
| 2021-10-23 | $4194.92 | 8.39% | $178,270 | -9.15% |
Listed by: Anyiesa Johnson • Opendoor Brokerage, LLC
Mls Name: NTREIS
Mls ID: #20694209
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.
