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 Stampede Ct, Fort Worth, TX, 76131 priced at $390,000 pairs $4,382/mo rent with $1,572/mo cash flow after a $1,909/mo payment. Total monthly income equals $4,382/mo, and annual cash flow comes to $18,862/yr on $129,285 invested. Return on cash invested is 34.5% in year one, and rental yield stands at 13.48% on a $390,000 basis. Equity gained on principal adds $2,517/yr, and 5% annual appreciation accumulates to $107,750 by year five. Five-year ROI measures 182.39% and total cumulative return in cash reaches $235,808. For financing, Ziffy Mortgage’s DSCR program evaluates $4,382/mo property income against a $1,909/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2010
7,797 sqft lot
$N/A/sqft
$220 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 |
|---|---|---|
| 2024-08-11 | Price change | $390,000 |
| 2024-07-31 | Price change | $395,000 |
| 2024-07-17 | Price change | $399,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $5369.81 | -16.25% | $391,688 | 18.01% |
| 2022-08-14 | $6411.35 | -8.05% | $331,907 | 18.60% |
| 2021-08-14 | $6972.40 | 8.33% | $279,859 | 11.44% |
Listed by: Laura Kelley • RJ Williams & Company RE LLC
Mls Name: NTREIS
Mls ID: #20623578
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.
