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 4024 Field St, Fort Worth, TX, 76117 generates $2,584/mo in rent and, after a $1,429/mo payment, leaves $508/mo in cash flow. Total monthly income is $2,584/mo, and annual cash flow is $6,093/yr on $96,798 invested. Return on cash invested sits at 26.2% in year one, and rental yield is 10.62% on a $292,000 entry. Equity gained on principal adds $1,884/yr, while 5% annual appreciation builds toward $80,674 over five years. Five-year ROI reaches 137.8% and total cumulative return in cash sums $133,388. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,584/mo property income rather than buyer’s personal income.
Single Family
Built in 1958
8,799 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76117, Haltom City, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,617 (100%) |
| Owner Occupied HU | 6,697 (49.2%) |
| Renter Occupied HU | 6,211 (45.6%) |
| Vacant Housing Units | 709 ( 5.2%) |
| Median Home Value | $242,487 |
| Average Home Value | $286,749 |
Residential
11,766
Single Family
9,778
Multi-Family
1,988
Businesses
1,479
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: Joshua Portales • Elite Real Estate Texas
Mls Name: NTREIS
Mls ID: #21030809
