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 405 Lanola Ct, Fort Worth, TX, 76103 priced at $178,560 pairs $1,751/mo rent with $481/mo cash flow after a $874/mo payment. Total monthly income equals $1,751/mo, and annual cash flow comes to $5,774/yr on $59,193 invested. Return on cash invested is 29.66% in year one, and rental yield stands at 11.77% on a $178,560 basis. Equity gained on principal adds $1,152/yr, and 5% annual appreciation accumulates to $49,333 by year five. Five-year ROI measures 156.42% and total cumulative return in cash reaches $92,589. For financing, Ziffy Mortgage’s DSCR program evaluates $1,751/mo property income against a $874/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1950
3,354 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76103, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,794 (100%) |
| Owner Occupied HU | 3,055 (52.7%) |
| Renter Occupied HU | 2,220 (38.3%) |
| Vacant Housing Units | 519 ( 9.0%) |
| Median Home Value | $221,889 |
| Average Home Value | $277,565 |
Residential
5,361
Single Family
4,888
Multi-Family
473
Businesses
399
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Jeffrey Robillard • Newfound Real Estate
Mls Name: NTREIS
Mls ID: #20685889
