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 3020 Delaware Trl, Lake Worth, TX, 76135 offers $1,979/mo rent that, after a $1,199/mo payment, leaves $237/mo cash flow. Total monthly income is $1,979/mo, and annual cash flow is $2,843/yr on $81,218 cash. Return on cash invested measures 23.41% in year one, and rental yield stands at 9.69% at a $245,000 entry. Equity gained on principal adds $1,581/yr while 5% annual appreciation compounds into $67,689 by year five. Five-year ROI records 122.81% and total cumulative return in cash reaches $99,744. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,979/mo property income versus a $1,199/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1986
9,321 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 |
|---|---|---|
| 2025-03-31 | Price change | $245,000 |
| 2024-11-06 | Listed for sale | $260,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-01 | $1789.50 | 23.65% | $195,973 | 5.31% |
| 2023-04-01 | $1447.24 | -37.33% | $186,094 | 28.20% |
| 2022-04-01 | $2309.24 | -1.81% | $145,159 | 9.82% |
Listed by: Kristi Cason • Sterling Realty
Mls Name: NTREIS
Mls ID: #20886679
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.
