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 4032 Eldridge St, Fort Worth, TX, 76107 generates $3,612/mo in rent and, after a $2,031/mo payment, leaves $650/mo in cash flow. Total monthly income is $3,612/mo, and annual cash flow is $7,796/yr on $137,573 invested. Return on cash invested sits at 25.58% in year one, and rental yield is 10.44% on a $415,000 entry. Equity gained on principal adds $2,678/yr, while 5% annual appreciation builds toward $114,657 over five years. Five-year ROI reaches 134.48% and total cumulative return in cash sums $185,001. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,612/mo property income rather than buyer’s personal income.
Single Family
Built in 1955
6,621 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76107, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,751 (100%) |
| Owner Occupied HU | 7,423 (39.6%) |
| Renter Occupied HU | 8,887 (47.4%) |
| Vacant Housing Units | 2,441 (13.0%) |
| Median Home Value | $478,172 |
| Average Home Value | $589,989 |
Residential
17,768
Single Family
11,380
Multi-Family
6,388
Businesses
2,171
Date | Event | Price |
|---|---|---|
| 2024-09-25 | Listed for sale | $415,000 |
| 2021-08-11 | Sold | N/A |
| 2021-07-23 | Pending sale | $375,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $7026.93 | -11.03% | $310,545 | 2.21% |
| 2022-10-23 | $7898.39 | 60.10% | $303,831 | 31.89% |
| 2021-10-23 | $4933.32 | 8.18% | $230,370 | 2.12% |
Listed by: Chris Miller • Williams Trew Real Estate
Mls Name: NTREIS
Mls ID: #20736919
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.
