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 3912 Fox Trot Dr, Fort Worth, TX, 76123 generates $4,494/mo in rent and, after a $1,346/mo payment, leaves $2,510/mo in cash flow. Total monthly income is $4,494/mo, and annual cash flow is $30,121/yr on $91,163 invested. Return on cash invested sits at 52.95% in year one, and rental yield is 19.61% on a $275,000 entry. Equity gained on principal adds $1,775/yr, while 5% annual appreciation builds toward $75,977 over five years. Five-year ROI reaches 281.42% and total cumulative return in cash sums $256,547. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,494/mo property income rather than buyer’s personal income.
Single Family
Built in 1999
6,011 sqft lot
$N/A/sqft
$85 quarterly HOA
Neighborhood data shown for ZIP Code: 76123, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,000 (100%) |
| Owner Occupied HU | 11,766 (73.5%) |
| Renter Occupied HU | 3,326 (20.8%) |
| Vacant Housing Units | 908 ( 5.7%) |
| Median Home Value | $342,641 |
| Average Home Value | $373,292 |
Residential
15,980
Single Family
13,815
Multi-Family
2,165
Businesses
179
Date | Event | Price |
|---|---|---|
| 2024-08-08 | Price change | $275,000 |
| 2024-07-11 | Price change | $300,000 |
| 2024-05-10 | Listed for sale | $325,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $4346.99 | -25.37% | $259,881 | -0.05% |
| 2022-08-14 | $5824.93 | 4.20% | $260,000 | 5.62% |
| 2021-08-14 | $5589.90 | 7.96% | $246,156 | 11.72% |
Listed by: Kevin Smith • Monument Realty
Mls Name: NTREIS
Mls ID: #20612378
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.
