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 4037 Busch Gardens Dr, Fort Worth, TX, 76123 uses $92,820 cash to close to unlock $5,032/yr annual cash flow and $419/mo monthly cash flow. Total monthly income runs $2,410/mo, and a $1,370/mo payment keeps the spread at $419/mo. Purchase price stands at $280,000, and rental yield measures 10.33% with $2,410/mo rent. Return on cash invested shows 25.33% in year one, and 5% annual appreciation builds toward $77,359 over five years. Five-year ROI reaches 133.16% and total cumulative return in cash records $123,597. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,410/mo property income covering a $1,370/mo payment rather than investor’s personal income.
Single Family
Built in 1998
6,490 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| 2024-08-01 | Listed for sale | $280,000 |
| 2024-07-28 | Contingent | $280,000 |
| 2024-07-08 | Listed for sale | $280,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $4222.20 | -17.82% | $285,836 | 19.08% |
| 2022-08-14 | $5138.03 | 3.79% | $240,040 | 14.30% |
| 2021-08-14 | $4950.35 | 23.82% | $210,000 | 24.63% |
Listed by: Rebecca Byrd • League Real Estate
Mls Name: NTREIS
Mls ID: #20628369
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.
