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 4001 Edgehill Rd, Fort Worth, TX, 76116 priced at $1,350,000 converts $8,131/mo rent into after a $6,608/mo obligation. Total monthly income equals $8,131/mo. Return on cash invested prints 16.34% in year one, and rental yield reads 7.23% against a $1,350,000 entry. Equity gained on principal adds $8,711/yr, while 5% annual appreciation compiles into $372,980 by year five. Five-year ROI reaches 84.84% and total cumulative return in cash sums $371,081. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $8,131/mo property income covering a $6,608/mo payment, not borrower’s personal income.
Single Family
Built in 1967
0.46 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76116, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,108 (100%) |
| Owner Occupied HU | 8,432 (33.6%) |
| Renter Occupied HU | 14,659 (58.4%) |
| Vacant Housing Units | 2,017 ( 8.0%) |
| Median Home Value | $366,259 |
| Average Home Value | $466,167 |
Residential
23,925
Single Family
13,115
Multi-Family
10,810
Businesses
1,943
Date | Event | Price |
|---|---|---|
| 2024-08-06 | Listed for sale | $1,350,000 |
| 2024-08-02 | Contingent | $1,350,000 |
| 2024-07-20 | Listed for sale | $1,350,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $7809.89 | -2.20% | $735,412 | 13.54% |
| 2022-08-14 | $7985.27 | -0.26% | $647,709 | -0.62% |
| 2021-08-14 | $8006.31 | 0.89% | $651,768 | -1.40% |
Listed by: Martha Williams • Williams Trew Real Estate
Mls Name: NTREIS
Mls ID: #20672023
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.
