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 328 Running Water Trl, Fort Worth, TX, 76131 priced at $434,500 converts $4,538/mo rent into $1,415/mo cash flow after a $2,127/mo obligation. Total monthly income equals $4,538/mo, and annual cash flow totals $16,974/yr on $144,037 invested. Return on cash invested prints 31.69% in year one, and rental yield reads 12.53% against a $434,500 entry. Equity gained on principal adds $2,804/yr, while 5% annual appreciation compiles into $120,044 by year five. Five-year ROI reaches 167.35% and total cumulative return in cash sums $241,043. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,538/mo property income covering a $2,127/mo payment, not borrower’s personal income.
Single Family
Built in 2018
6,969 sqft lot
$N/A/sqft
$400 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 |
|---|---|---|
| 2024-07-24 | Listed for sale | $434,500 |
| 2024-07-08 | Pending sale | $434,500 |
| 2024-06-06 | Price change | $434,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | N/A | N/A | $395,424 | 18.53% |
| 2022-08-14 | $7010.12 | N/A | $333,608 | 23.82% |
| 2021-08-14 | N/A | N/A | $269,430 | 12.20% |
Listed by: Christie Cannon • Keller Williams Frisco Stars
Mls Name: NTREIS
Mls ID: #20519760
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.
