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 Frontera Vista Dr #D3MO7O, Fort Worth, TX, 76179 generates $5,579/mo in rent and, after a $3,316/mo payment, leaves $761/mo in cash flow. Total monthly income is $5,579/mo, and annual cash flow is $9,137/yr on $222,865 invested. Return on cash invested sits at 24.16% in year one, and rental yield is 9.88% on a $677,400 entry. Equity gained on principal adds $4,371/yr, while 5% annual appreciation builds toward $187,153 over five years. Five-year ROI reaches 126.83% and total cumulative return in cash sums $282,660. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $5,579/mo property income rather than buyer’s personal income.
Single Family
Built in 2023
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76179, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,691 (100%) |
| Owner Occupied HU | 22,929 (79.9%) |
| Renter Occupied HU | 4,858 (16.9%) |
| Vacant Housing Units | 904 ( 3.2%) |
| Median Home Value | $355,811 |
| Average Home Value | $415,903 |
Residential
27,373
Single Family
25,754
Multi-Family
1,619
Businesses
1,077
Date | Event | Price |
|---|---|---|
| 2023-12-06 | Listing removed | N/A |
| 2023-10-27 | Price change | $694,950 |
| 2023-09-22 | Listed for sale | $692,950 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
