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 Lake Worth at 4005 Tejas Trl, Lake Worth, TX, 76135 at $249,987 posts ROI 25.74% with $403/mo cash flow from $2,213/mo rent. Total monthly income equals $2,213/mo, and annual cash flow records $4,833/yr on $82,871 to close. Return on cash invested measures 25.74% and rental yield reads 10.62% at the current $249,987. Equity gained on principal adds $1,613/yr, and 5% annual appreciation supports $69,067 by year five. Five-year ROI prints 135.5% and total cumulative return in cash totals $112,290.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $2,213/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 1960
0.40 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76135, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,736 (100%) |
| Owner Occupied HU | 5,433 (55.8%) |
| Renter Occupied HU | 3,527 (36.2%) |
| Vacant Housing Units | 776 ( 8.0%) |
| Median Home Value | $368,676 |
| Average Home Value | $419,949 |
Residential
8,573
Single Family
7,081
Multi-Family
1,492
Businesses
586
Date | Event | Price |
|---|---|---|
| 2025-04-03 | Listed for sale | $249,987 |
| 2022-03-02 | Listing removed | N/A |
| 2021-09-14 | Listing removed | $199,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-04 | $4535.74 | -5.90% | $204,046 | -9.44% |
| 2023-04-04 | $4820.04 | 5.91% | $225,317 | 21.81% |
| 2022-04-04 | $4551.10 | 7.63% | $184,972 | 12.04% |
Listed by: Ijeoma Obiajulu • NB Elite Realty
Mls Name: NTREIS
Mls ID: #20886807
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.
