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 3948 Windhaven Rd, Fort Worth, TX, 76133 offers $3,425/mo rent that, after a $1,468/mo payment, leaves $1,183/mo cash flow. Total monthly income is $3,425/mo, and annual cash flow is $14,199/yr on $99,417 cash. Return on cash invested measures 34.19% in year one, and rental yield stands at 13.7% at a $299,900 entry. Equity gained on principal adds $1,935/yr while 5% annual appreciation compounds into $82,857 by year five. Five-year ROI records 181.14% and total cumulative return in cash reaches $180,088. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,425/mo property income versus a $1,468/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1978
6,621 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76133, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,225 (100%) |
| Owner Occupied HU | 11,543 (57.1%) |
| Renter Occupied HU | 7,862 (38.9%) |
| Vacant Housing Units | 820 ( 4.1%) |
| Median Home Value | $269,842 |
| Average Home Value | $289,873 |
Residential
19,433
Single Family
15,930
Multi-Family
3,503
Businesses
729
Date | Event | Price |
|---|---|---|
| 2024-07-31 | Listing removed | N/A |
| 2024-07-31 | Price change | $299,900 |
| 2024-07-23 | Listed for sale | $314,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $6284.47 | 7.30% | $277,734 | 23.27% |
| 2022-08-14 | $5856.96 | 14.67% | $225,302 | 18.57% |
| 2021-08-14 | $5107.69 | 377.40% | $190,018 | 12.74% |
Listed by: Suha Al-Nazer • Rendon Realty, LLC
Mls Name: NTREIS
Mls ID: #20682162
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.
