








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 3728 S Lighthouse Hill Ln, Fort Worth, TX, 76179 listed at $774,000 pairs $4,520/mo rent with a $3,788/mo payment. Total monthly income runs $4,520/mo. Return on cash invested measures 15.42% in year one, and rental yield registers 7.01% at a $774,000 basis. Equity gained on principal adds $4,995/yr, and annual property appreciation at 5% supports $213,842 by year five. Five-year ROI tracks 79.99% and total cumulative return in cash totals $203,681. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,520/mo property income relative to a $3,788/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2001
1.62 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76179, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,691 (100%) |
| Owner Occupied HU | 22,929 (79.9%) |
| Renter Occupied HU | 4,858 (16.9%) |
| Vacant Housing Units | 904 ( 3.2%) |
| Median Home Value | $355,811 |
| Average Home Value | $415,903 |
Residential
27,373
Single Family
25,754
Multi-Family
1,619
Businesses
1,077
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||



Listed by: Ella Elledge • OnDemand Realty
Mls Name: NTREIS
Mls ID: #21001911