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 Fort Worth at 305 Wild Onion Ln, Fort Worth, TX, 76131 with 5% annual appreciation on a $399,990 basis while $4,254/mo rent supports operations. Total monthly income totals $4,254/mo and a $1,958/mo payment preserves $1,353/mo for cash returns. Annual cash flow comes to $16,230/yr on $132,597 deployed, and return on cash invested reaches 32.15% in year one. Equity gained on principal adds $2,581/yr, and five-year appreciation sums $110,510 alongside rental yield of 12.76%. Five-year ROI measures 169.89% and total cumulative return in cash totals $225,265.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $4,254/mo property income versus a $1,958/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2024
5,967 sqft lot
$N/A/sqft
$341 semi-annually HOA
Neighborhood data shown for ZIP Code: 76131, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,998 (100%) |
| Owner Occupied HU | 14,795 (74.0%) |
| Renter Occupied HU | 4,776 (23.9%) |
| Vacant Housing Units | 427 ( 2.1%) |
| Median Home Value | $349,723 |
| Average Home Value | $371,956 |
Residential
19,770
Single Family
16,925
Multi-Family
2,845
Businesses
395
Date | Event | Price |
|---|---|---|
| 2024-08-14 | Price change | $399,990 |
| 2024-07-30 | Price change | $414,990 |
| 2024-04-06 | Price change | $446,404 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $1027.97 | -11.08% | $42,000 | N/A |
| 2022-08-14 | $1156.09 | -1.77% | $42,000 | N/A |
| 2021-08-14 | $1176.96 | -2.06% | $42,000 | N/A |
Listed by: Cassian Bernard • Escape Realty
Mls Name: NTREIS
Mls ID: #20652439
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.
