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% |
Investment property for sale in Fort Worth at 4109 Willow Way Rd, Fort Worth, TX, 76133 listed at $379,990 pairs $2,779/mo rent with a $1,860/mo payment. Total monthly income runs $2,779/mo. Return on cash invested measures 18.68% in year one, and rental yield registers 8.78% at a $379,990 basis. Equity gained on principal adds $2,452/yr, and annual property appreciation at 5% supports $104,984 by year five. Five-year ROI tracks 98.16% and total cumulative return in cash totals $123,645. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,779/mo property income relative to a $1,860/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1983
10,410 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 |
|---|---|---|
| 2025-07-30 | Listed for sale | $379,990 |
| 2013-08-22 | Listing removed | $174,500 |
| 2013-07-11 | Listed for sale | $174,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-31 | $8776.20 | -3.03% | $391,117 | -2.22% |
| 2023-07-31 | $9050.63 | 7.36% | $399,980 | 23.35% |
| 2022-07-31 | $8429.86 | 11.05% | $324,275 | 14.83% |
Listed by: Ethan Stone • Compass RE Texas, LLC
Mls Name: NTREIS
Mls ID: #21017483
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.
