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 Edgecliff Village at 41 Lucas Ln, Edgecliff Village, TX, 76134 priced at $365,000 converts $4,283/mo rent into $1,650/mo cash flow after a $1,786/mo obligation. Total monthly income equals $4,283/mo, and annual cash flow totals $19,799/yr on $120,998 invested. Return on cash invested prints 36.27% in year one, and rental yield reads 14.08% against a $365,000 entry. Equity gained on principal adds $2,355/yr, while 5% annual appreciation compiles into $100,843 by year five. Five-year ROI reaches 191.93% and total cumulative return in cash sums $232,231. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,283/mo property income covering a $1,786/mo payment, not borrower’s personal income.
Single Family
Built in 2006
7,710 sqft lot
$N/A/sqft
$38 monthly HOA
Neighborhood data shown for ZIP Code: 76134, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,373 (100%) |
| Owner Occupied HU | 5,934 (63.3%) |
| Renter Occupied HU | 3,001 (32.0%) |
| Vacant Housing Units | 438 ( 4.7%) |
| Median Home Value | $300,726 |
| Average Home Value | $318,461 |
Residential
9,311
Single Family
8,004
Multi-Family
1,307
Businesses
316
Date | Event | Price |
|---|---|---|
| 2024-07-31 | Listed for sale | $365,000 |
| 2006-07-19 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $3879.57 | -1.03% | $410,338 | 46.27% |
| 2022-08-14 | $3920.04 | -1.49% | $280,529 | -0.39% |
| 2021-08-14 | $3979.44 | -0.65% | $281,632 | -6.34% |
Listed by: Russell Blackwell • Reedy Creek Management Service
Mls Name: NTREIS
Mls ID: #20682293
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.
