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 Benbrook at 3845 Sagebrush Rd, Benbrook, TX, 76116 generates $3,110/mo in rent and, after a $1,346/mo payment, leaves $1,156/mo in cash flow. Total monthly income is $3,110/mo, and annual cash flow is $13,868/yr on $91,129 invested. Return on cash invested sits at 35.13% in year one, and rental yield is 13.58% on a $274,900 entry. Equity gained on principal adds $1,774/yr, while 5% annual appreciation builds toward $75,950 over five years. Five-year ROI reaches 185.67% and total cumulative return in cash sums $169,203. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,110/mo property income rather than buyer’s personal income.
Single Family
Built in 1966
9,583 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 |
|---|---|---|
| 2024-07-22 | Listed for sale | $274,900 |
| 2023-03-25 | Listing removed | N/A |
| 2023-03-13 | Price change | $2,100 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $3680.42 | -4.58% | $172,906 | 10.06% |
| 2022-08-14 | $3857.00 | 12.32% | $157,095 | 16.40% |
| 2021-08-14 | $3433.94 | 1.96% | $134,966 | 3.77% |
Listed by: Molly Taylor • Williams Trew Real Estate
Mls Name: NTREIS
Mls ID: #20681171
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.
