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 4105 Wedgworth Rd S, Fort Worth, TX, 76133 generates $2,760/mo in rent and, after a $1,468/mo payment, leaves $627/mo in cash flow. Total monthly income is $2,760/mo, and annual cash flow is $7,524/yr on $99,450 invested. Return on cash invested sits at 27.47% in year one, and rental yield is 11.04% on a $300,000 entry. Equity gained on principal adds $1,936/yr, while 5% annual appreciation builds toward $82,884 over five years. Five-year ROI reaches 144.62% and total cumulative return in cash sums $143,820. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,760/mo property income rather than buyer’s personal income.
Single Family
Built in 1963
9,408 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76133, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,225 (100%) |
| Owner Occupied HU | 11,543 (57.1%) |
| Renter Occupied HU | 7,862 (38.9%) |
| Vacant Housing Units | 820 ( 4.1%) |
| Median Home Value | $269,842 |
| Average Home Value | $289,873 |
Residential
19,433
Single Family
15,930
Multi-Family
3,503
Businesses
729
Date | Event | Price |
|---|---|---|
| 2025-03-13 | Listed for sale | $300,000 |
| 2024-08-09 | Listing removed | N/A |
| 2024-07-21 | Listed for sale | $325,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-13 | $4723.66 | 8.92% | $315,339 | 7.90% |
| 2023-03-13 | $4336.82 | -17.64% | $292,255 | 9.42% |
| 2022-03-13 | $5265.59 | 3.30% | $267,095 | 24.94% |
Listed by: Joe Hamilton • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #20869571
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.
