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 Benbrook at 4004 Bendale Rd, Benbrook, TX, 76116 earns $315/mo cash flow from $3,224/mo rent with a $2,002/mo payment. Total monthly income totals $3,224/mo, and annual cash flow totals $3,785/yr on $135,584 capital. ROI tracks 22.7% on current figures, and rental yield reads 9.46% at a $409,000 purchase. Equity gained on principal adds $2,639/yr, and 5% annual appreciation supports $112,999 over five years. Five-year ROI reaches 119.05% and total cumulative return in cash sums $161,409. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,224/mo property income instead of your personal income.
Single Family
Built in 2021
0.28 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 |
|---|---|---|
| 2025-06-27 | Listed for sale | $409,000 |
| 2022-10-31 | Sold | N/A |
| 2022-10-07 | Pending sale | $379,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-27 | $6719.89 | 7.81% | $405,434 | 15.59% |
| 2023-06-27 | $6233.35 | 37.65% | $350,754 | 90.17% |
| 2022-06-27 | $4528.50 | N/A | $184,445 | 276.42% |
Listed by: Jonathan Cook • Realty Of America, LLC
Mls Name: NTREIS
Mls ID: #20948242
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.
