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% |
Investment property for sale in Lake Worth at 3900 Tejas Trl, Lake Worth, TX, 76135 offers a 10.87% rental yield on a $260,000 purchase with $2,356/mo rent. Total monthly income registers $2,356/mo, and a $1,273/mo payment leaves $507/mo available for distribution. Annual cash flow reaches $6,080/yr on $86,190 to close, and return on cash invested stands at 26.96% in year one. Equity gained on principal adds $1,678/yr while 5% annual appreciation supports $71,833 over five years. Portfolio math shows five-year ROI at 141.89% and total cumulative return in cash at $122,297. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,356/mo property income against a $1,273/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1959
8,699 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-05-06 | Listed for sale | $260,000 |
| 2021-07-09 | Sold | N/A |
| 2021-05-21 | Listed for sale | $195,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-07 | $3300.44 | 7.95% | $212,260 | -8.45% |
| 2023-05-07 | $3057.28 | -24.02% | $231,859 | 23.99% |
| 2022-05-07 | $4023.84 | -5.95% | $187,000 | 11.95% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
