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 3404 Lake District Ln, Fort Worth, TX, 76135 offers $2,159/mo rent that, after a $1,419/mo payment. Total monthly income is $2,159/mo. Return on cash invested measures 18.94% in year one, and rental yield stands at 8.94% at a $289,890 entry. Equity gained on principal adds $1,871/yr while 5% annual appreciation compounds into $80,091 by year five. Five-year ROI records 99.69% and total cumulative return in cash reaches $95,802. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,159/mo property income versus a $1,419/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Townhouse
Built in 2024
2,700 sqft lot
$N/A/sqft
$2,100 annually 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 |
|---|---|---|
| 2024-10-18 | Price change | $289,890 |
| 2024-09-14 | Price change | $299,990 |
| 2024-08-07 | Listed for sale | $305,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $1279.26 | -0.86% | $52,500 | N/A |
| 2023-12-27 | $1290.38 | N/A | $52,500 | N/A |
| 2022-12-27 | N/A | N/A | $52,500 | N/A |
Listed by: Stephen Kahn • Century 21 Mike Bowman, Inc.
Mls Name: NTREIS
Mls ID: #20698152
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.
