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 412 Lowery Oaks Trl, Fort Worth, TX, 76120 generates $3,196/mo in rent and, after a $1,835/mo payment, leaves $477/mo in cash flow. Total monthly income is $3,196/mo, and annual cash flow is $5,718/yr on $124,313 invested. Return on cash invested sits at 24.51% in year one, and rental yield is 10.23% on a $375,000 entry. Equity gained on principal adds $2,420/yr, while 5% annual appreciation builds toward $103,606 over five years. Five-year ROI reaches 128.91% and total cumulative return in cash sums $160,251. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,196/mo property income rather than buyer’s personal income.
Single Family
Built in 2020
5,009 sqft lot
$N/A/sqft
$369 annually HOA
Neighborhood data shown for ZIP Code: 76120, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,123 (100%) |
| Owner Occupied HU | 4,007 (43.9%) |
| Renter Occupied HU | 4,644 (50.9%) |
| Vacant Housing Units | 472 ( 5.2%) |
| Median Home Value | $334,226 |
| Average Home Value | $447,957 |
Residential
8,754
Single Family
4,479
Multi-Family
4,275
Businesses
220
Date | Event | Price |
|---|---|---|
| 2025-05-15 | Listed for sale | $375,000 |
| 2020-12-30 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-15 | $6493.13 | 8.43% | $418,076 | 0.96% |
| 2023-05-15 | $5988.09 | -14.83% | $414,111 | 34.88% |
| 2022-05-15 | $7030.98 | -16.48% | $307,013 | -1.97% |
Listed by: Abra Barker • JPAR Arlington
Mls Name: NTREIS
Mls ID: #20934419
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.
