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 3977 Windhaven Rd, Fort Worth, TX, 76133 earns $174/mo cash flow from $2,614/mo rent with a $1,664/mo payment. Total monthly income totals $2,614/mo, and annual cash flow totals $2,087/yr on $112,677 capital. ROI tracks 21.76% on current figures, and rental yield reads 9.23% at a $339,900 purchase. Equity gained on principal adds $2,193/yr, and 5% annual appreciation supports $93,908 over five years. Five-year ROI reaches 114.06% and total cumulative return in cash sums $128,519. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,614/mo property income instead of your personal income.
Single Family
Built in 1978
7,361 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 |
|---|---|---|
| 2025-02-01 | Listed for sale | $339,900 |
| 2019-11-28 | Listing removed | $170,000 |
| 2019-11-15 | Pending sale | $170,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $5913.53 | -9.50% | $263,540 | -8.74% |
| 2023-02-13 | $6534.11 | 7.45% | $288,766 | 23.45% |
| 2022-02-13 | $6080.93 | 14.83% | $233,918 | 18.74% |
Listed by: Yanira Posada • Rendon Realty, LLC
Mls Name: NTREIS
Mls ID: #20826537
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.
