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 404 Huntsman Ln, Fort Worth, TX, 76131 priced at $315,000 pairs $2,514/mo rent with $233/mo cash flow after a $1,542/mo payment. Total monthly income equals $2,514/mo, and annual cash flow comes to $2,799/yr on $104,423 invested. Return on cash invested is 22.59% in year one, and rental yield stands at 9.58% on a $315,000 basis. Equity gained on principal adds $2,033/yr, and 5% annual appreciation accumulates to $87,029 by year five. Five-year ROI measures 118.62% and total cumulative return in cash reaches $123,869. For financing, Ziffy Mortgage’s DSCR program evaluates $2,514/mo property income against a $1,542/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2020
5,924 sqft lot
$N/A/sqft
$243 semi-annually HOA
Neighborhood data shown for ZIP Code: 76131, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,998 (100%) |
| Owner Occupied HU | 14,795 (74.0%) |
| Renter Occupied HU | 4,776 (23.9%) |
| Vacant Housing Units | 427 ( 2.1%) |
| Median Home Value | $349,723 |
| Average Home Value | $371,956 |
Residential
19,770
Single Family
16,925
Multi-Family
2,845
Businesses
395
Date | Event | Price |
|---|---|---|
| 2025-05-28 | Listed for sale | $315,000 |
| 2020-12-22 | Sold | N/A |
| 2020-10-12 | Pending sale | $263,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Sarah Gunnip • Century 21 Mike Bowman, Inc.
Mls Name: NTREIS
Mls ID: #20933572
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.
