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 3469 Vista Highlands Ln, Fort Worth, TX, 76135 priced at $398,000 converts $4,382/mo rent into $1,377/mo cash flow after a $1,948/mo obligation. Total monthly income equals $4,382/mo, and annual cash flow totals $16,521/yr on $131,937 invested. Return on cash invested prints 32.43% in year one, and rental yield reads 13.21% against a $398,000 entry. Equity gained on principal adds $2,568/yr, while 5% annual appreciation compiles into $109,960 by year five. Five-year ROI reaches 171.76% and total cumulative return in cash sums $226,620. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,382/mo property income covering a $1,948/mo payment, not borrower’s personal income.
Townhouse
Built in 2022
3,049 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 |
|---|---|---|
| 2024-07-16 | Listed for sale | $398,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Sharon Crockett • Williams Trew Real Estate
Mls Name: NTREIS
Mls ID: #20675177
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.
