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 Irish Setter Dr, Fort Worth, TX, 76123 earns $396/mo cash flow from $2,733/mo rent with a $1,591/mo payment. Total monthly income totals $2,733/mo, and annual cash flow totals $4,747/yr on $107,738 capital. ROI tracks 24.32% on current figures, and rental yield reads 10.09% at a $325,000 purchase. Equity gained on principal adds $2,097/yr, and 5% annual appreciation supports $89,792 over five years. Five-year ROI reaches 127.8% and total cumulative return in cash sums $137,689. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,733/mo property income instead of your personal income.
Single Family
Built in 2005
6,054 sqft lot
$N/A/sqft
$78 quarterly HOA
Neighborhood data shown for ZIP Code: 76123, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,000 (100%) |
| Owner Occupied HU | 11,766 (73.5%) |
| Renter Occupied HU | 3,326 (20.8%) |
| Vacant Housing Units | 908 ( 5.7%) |
| Median Home Value | $342,641 |
| Average Home Value | $373,292 |
Residential
15,980
Single Family
13,815
Multi-Family
2,165
Businesses
179
Date | Event | Price |
|---|---|---|
| 2025-02-05 | Listed for sale | $325,000 |
| 2005-08-18 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $4794.47 | 9.25% | $345,375 | -1.98% |
| 2023-02-13 | $4388.46 | -17.37% | $352,360 | 23.15% |
| 2022-02-13 | $5311.27 | 3.91% | $286,132 | 26.76% |
Listed by: Rebekah Gilbert • Century 21 Mike Bowman, Inc.
Mls Name: NTREIS
Mls ID: #20833985
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.
