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 Lake Worth at 3904 Caddo Trl, Lake Worth, TX, 76135 generates $2,411/mo in rent and, after a $1,219/mo payment, leaves $640/mo in cash flow. Total monthly income is $2,411/mo, and annual cash flow is $7,681/yr on $82,544 invested. Return on cash invested sits at 29.21% in year one, and rental yield is 11.62% on a $249,000 entry. Equity gained on principal adds $1,607/yr, while 5% annual appreciation builds toward $68,794 over five years. Five-year ROI reaches 154.01% and total cumulative return in cash sums $127,124. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,411/mo property income rather than buyer’s personal income.
Single Family
Built in 1960
8,407 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 |
|---|---|---|
| 2025-06-30 | Listed for sale | $249,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-30 | $2924.55 | 19.09% | $224,574 | -8.80% |
| 2023-06-30 | $2455.77 | -27.41% | $246,244 | 23.32% |
| 2022-06-30 | $3383.26 | 0.45% | $199,679 | 13.01% |
Listed by: Clinton Shipley • NTex Realty, LP
Mls Name: NTREIS
Mls ID: #20982787
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.
