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 4028 Horizon Pl, Fort Worth, TX, 76133 with 5% annual appreciation on a $320,000 basis while $2,449/mo rent supports operations. Total monthly income totals $2,449/mo and a $1,566/mo payment preserves $88/mo for cash returns. Annual cash flow comes to $1,060/yr on $106,080 deployed, and return on cash invested reaches 20.91% in year one. Equity gained on principal adds $2,065/yr, and five-year appreciation sums $88,410 alongside rental yield of 9.18%. Five-year ROI measures 109.78% and total cumulative return in cash totals $116,451.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,449/mo property income versus a $1,566/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1979
7,405 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 |
|---|---|---|
| 2025-03-04 | Listed for sale | $320,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-05 | $6335.64 | 1.96% | $282,352 | 2.82% |
| 2023-03-05 | $6213.97 | 1.21% | $274,618 | 16.28% |
| 2022-03-05 | $6139.43 | 16.77% | $236,168 | 20.74% |
Listed by: Tanner Foy • Mhoment Realty
Mls Name: NTREIS
Mls ID: #20860862
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.
