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 Pueblo Trl, Lake Worth, TX, 76135 generates $2,933/mo in rent and, after a $1,931/mo payment, leaves $128/mo in cash flow. Total monthly income is $2,933/mo, and annual cash flow is $1,530/yr on $130,777 invested. Return on cash invested sits at 21.08% in year one, and rental yield is 8.92% on a $394,500 entry. Equity gained on principal adds $2,546/yr, while 5% annual appreciation builds toward $108,993 over five years. Five-year ROI reaches 110.34% and total cumulative return in cash sums $144,305. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,933/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
9,147 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 |
|---|---|---|
| 2025-06-19 | Listed for sale | $394,500 |
| 2006-09-13 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-19 | $735.85 | 3.91% | $33,103 | N/A |
| 2023-06-19 | $708.16 | -13.05% | $33,103 | N/A |
| 2022-06-19 | $814.47 | 69.60% | $33,103 | 76.55% |
Listed by: Claudia Jimenez • Briggs Freeman Sotheby's Int'l
Mls Name: NTREIS
Mls ID: #20975543
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.
