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 4059 Hildring Dr W, Fort Worth, TX, 76109 generates $4,895/mo in rent, after a $5,873/mo payment. Total monthly income is $4,895/mo. Return on cash invested sits at 9.14% in year one, and rental yield is 4.9% on a $1,200,000 entry. Equity gained on principal adds $7,743/yr, while 5% annual appreciation builds toward $331,538 over five years. Five-year ROI reaches 46.23% and total cumulative return in cash sums $179,759. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,895/mo property income rather than buyer’s personal income.
Single Family
Built in 1960
0.31 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76109, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,126 (100%) |
| Owner Occupied HU | 5,005 (38.1%) |
| Renter Occupied HU | 6,717 (51.2%) |
| Vacant Housing Units | 1,404 (10.7%) |
| Median Home Value | $634,057 |
| Average Home Value | $720,302 |
Residential
12,941
Single Family
7,116
Multi-Family
5,825
Businesses
945
Date | Event | Price |
|---|---|---|
| 2025-08-04 | Listed for sale | $1,200,000 |
| 2020-06-25 | Listing removed | $675,000 |
| 2020-05-26 | Pending sale | $675,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-04 | $14468.76 | 7.72% | $841,237 | 3.35% |
| 2023-08-04 | $13431.60 | -10.40% | $814,000 | 29.01% |
| 2022-08-04 | $14991.06 | -13.14% | $630,976 | -1.72% |
Listed by: Jan Aziz • Williams Trew Real Estate
Mls Name: NTREIS
Mls ID: #21019940
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.
