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 Fort Worth at 3928 Fox Run Dr, Fort Worth, TX, 76123 with 5% annual appreciation on a $295,000 basis while $4,284/mo rent supports operations. Total monthly income totals $4,284/mo and a $1,444/mo payment preserves $2,157/mo for cash returns. Annual cash flow comes to $25,889/yr on $97,793 deployed, and return on cash invested reaches 46.38% in year one. Equity gained on principal adds $1,904/yr, and five-year appreciation sums $81,503 alongside rental yield of 17.43%. Five-year ROI measures 246.17% and total cumulative return in cash totals $240,734.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $4,284/mo property income versus a $1,444/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1999
5,532 sqft lot
$N/A/sqft
$86 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 |
|---|---|---|
| 2024-08-06 | Price change | $295,000 |
| 2024-04-01 | Listed for sale | $320,000 |
| 2012-03-01 | Listing removed | $117,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $3901.07 | -18.79% | $310,720 | 23.79% |
| 2022-08-14 | $4803.45 | 3.55% | $251,006 | 14.59% |
| 2021-08-14 | $4638.82 | 8.13% | $219,048 | 11.35% |
Listed by: Lisa Randolph • Cattell Real Estate Group
Mls Name: NTREIS
Mls ID: #20575085
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.
