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 4100 Bent Elm Ln, Fort Worth, TX, 76109 generates $6,716/mo in rent, after a $8,786/mo payment. Total monthly income is $6,716/mo. Return on cash invested sits at 6.95% in year one, and rental yield is 4.49% on a $1,795,000 entry. Equity gained on principal adds $11,583/yr, while 5% annual appreciation builds toward $495,925 over five years. Five-year ROI reaches 34.84% and total cumulative return in cash sums $202,645. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $6,716/mo property income rather than buyer’s personal income.
Single Family
Built in 2020
7,143 sqft lot
$N/A/sqft
$2,896 annually 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 |
|---|---|---|
| 2024-11-14 | Listed for sale | $1,795,000 |
| 2023-12-04 | Sold | N/A |
| 2023-11-17 | Pending sale | $1,600,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $32346.88 | 5.29% | $1,441,560 | 6.18% |
| 2023-12-27 | $30721.58 | 0.47% | $1,357,698 | 15.43% |
| 2022-12-27 | $30577.11 | 3.61% | $1,176,224 | 7.14% |
Listed by: Suzanne Burt • Burt Ladner Real Estate LLC
Mls Name: NTREIS
Mls ID: #20776491
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.
