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 4012 Honeyapple Way, Fort Worth, TX, 76137 uses $130,909 cash to close to unlock $2,146/yr annual cash flow and $179/mo monthly cash flow. Total monthly income runs $3,354/mo, and a $1,933/mo payment keeps the spread at $179/mo. Purchase price stands at $394,900, and rental yield measures 10.19% with $3,354/mo rent. Return on cash invested shows 21.55% in year one, and 5% annual appreciation builds toward $109,104 over five years. Five-year ROI reaches 114.06% and total cumulative return in cash records $149,315. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,354/mo property income covering a $1,933/mo payment rather than investor’s personal income.
Single Family
Built in 2018
5,924 sqft lot
$N/A/sqft
$480 annually HOA
Neighborhood data shown for ZIP Code: 76137, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 23,589 (100%) |
| Owner Occupied HU | 12,881 (54.6%) |
| Renter Occupied HU | 9,566 (40.6%) |
| Vacant Housing Units | 1,142 ( 4.8%) |
| Median Home Value | $329,314 |
| Average Home Value | $353,880 |
Residential
22,777
Single Family
15,251
Multi-Family
7,526
Businesses
803
Date | Event | Price |
|---|---|---|
| 2024-12-22 | Price change | $394,900 |
| 2024-12-01 | Price change | $399,900 |
| 2024-10-31 | Price change | $407,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $391,813 | -8.46% |
| 2023-12-27 | $10476.01 | 4.63% | $428,017 | 17.67% |
| 2022-12-27 | $10012.25 | 25.25% | $363,738 | 27.51% |
Listed by: Brian Micalizzi • Micalizzi Real Estate
Mls Name: NTREIS
Mls ID: #20729372
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.
