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 3451 Pinto Trl, Fort Worth, TX, 76116 generates $2,573/mo in rent and, after a $1,366/mo payment, leaves $589/mo in cash flow. Total monthly income is $2,573/mo, and annual cash flow is $7,063/yr on $92,489 invested. Return on cash invested sits at 27.55% in year one, and rental yield is 11.07% on a $279,000 entry. Equity gained on principal adds $1,800/yr, while 5% annual appreciation builds toward $77,083 over five years. Five-year ROI reaches 145.02% and total cumulative return in cash sums $134,131. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,573/mo property income rather than buyer’s personal income.
Single Family
Built in 1959
7,361 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76116, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,108 (100%) |
| Owner Occupied HU | 8,432 (33.6%) |
| Renter Occupied HU | 14,659 (58.4%) |
| Vacant Housing Units | 2,017 ( 8.0%) |
| Median Home Value | $366,259 |
| Average Home Value | $466,167 |
Residential
23,925
Single Family
13,115
Multi-Family
10,810
Businesses
1,943
Date | Event | Price |
|---|---|---|
| 2025-02-05 | Price change | $279,000 |
| 2025-01-16 | Price change | $284,900 |
| 2025-01-03 | Listed for sale | $294,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $2127.88 | 11.15% | $162,577 | 4.97% |
| 2023-02-13 | $1914.41 | -28.46% | $154,879 | 17.76% |
| 2022-02-13 | $2675.85 | 0.51% | $131,525 | 11.49% |
Listed by: Christopher Ondarza • Power House Real Estate
Mls Name: NTREIS
Mls ID: #20808514
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.
