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 4021 Horizon Pl, Fort Worth, TX, 76133 priced at $255,000 converts $2,245/mo rent into $432/mo cash flow after a $1,248/mo obligation. Total monthly income equals $2,245/mo, and annual cash flow totals $5,181/yr on $84,533 invested. Return on cash invested prints 26.04% in year one, and rental yield reads 10.56% against a $255,000 entry. Equity gained on principal adds $1,645/yr, while 5% annual appreciation compiles into $70,452 by year five. Five-year ROI reaches 136.93% and total cumulative return in cash sums $115,748. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,245/mo property income covering a $1,248/mo payment, not borrower’s personal income.
Single Family
Built in 1979
7,623 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76133, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,225 (100%) |
| Owner Occupied HU | 11,543 (57.1%) |
| Renter Occupied HU | 7,862 (38.9%) |
| Vacant Housing Units | 820 ( 4.1%) |
| Median Home Value | $269,842 |
| Average Home Value | $289,873 |
Residential
19,433
Single Family
15,930
Multi-Family
3,503
Businesses
729
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: Brooke Morris • Ready Real Estate LLC
Mls Name: NTREIS
Mls ID: #21128642
