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 401 Thompson Pl, Fort Worth, TX, 76140 offers $2,794/mo rent that, after a $1,576/mo payment, leaves $504/mo cash flow. Total monthly income is $2,794/mo, and annual cash flow is $6,051/yr on $106,740 cash. Return on cash invested measures 25.58% in year one, and rental yield stands at 10.41% at a $321,990 entry. Equity gained on principal adds $2,078/yr while 5% annual appreciation compounds into $88,960 by year five. Five-year ROI records 134.48% and total cumulative return in cash reaches $143,548. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,794/mo property income versus a $1,576/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2024
5,501 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76140, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,593 (100%) |
| Owner Occupied HU | 7,775 (67.1%) |
| Renter Occupied HU | 3,399 (29.3%) |
| Vacant Housing Units | 419 ( 3.6%) |
| Median Home Value | $245,690 |
| Average Home Value | $274,715 |
Residential
10,973
Single Family
9,593
Multi-Family
1,380
Businesses
853
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Khanh Phan • Universal Realty, Inc
Mls Name: NTREIS
Mls ID: #21108020
