








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 Timber Fall Ct, Fort Worth, TX, 76131 priced at $534,999 pairs $3,809/mo rent with after a $2,619/mo payment. Total monthly income equals $3,809/mo. Return on cash invested is 19.79% in year one, and rental yield stands at 8.54% on a $534,999 basis. Equity gained on principal adds $3,452/yr, and 5% annual appreciation accumulates to $147,810 by year five. Five-year ROI measures 103.47% and total cumulative return in cash reaches $182,128. For financing, Ziffy Mortgage’s DSCR program evaluates $3,809/mo property income against a $2,619/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2009
0.37 Acres lot
$N/A/sqft
$530 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 |
|---|---|---|
| 2025-01-25 | Price change | $534,999 |
| 2024-11-14 | Listed for sale | $539,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $7548.81 | N/A | $415,557 | -16.21% |
| 2023-02-13 | N/A | N/A | $495,930 | 23.47% |
| 2022-02-13 | $7982.07 | 5.72% | $401,656 | 34.78% |



Listed by: Elizabeth Olivas • 6th Ave Homes
Mls Name: NTREIS
Mls ID: #20777846
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.