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 4129 Drexmore Rd, Fort Worth, TX, 76244 priced at $419,000 pairs $4,694/mo rent with $1,673/mo cash flow after a $2,051/mo payment. Total monthly income equals $4,694/mo, and annual cash flow comes to $20,070/yr on $138,899 invested. Return on cash invested is 34.36% in year one, and rental yield stands at 13.44% on a $419,000 basis. Equity gained on principal adds $2,704/yr, and 5% annual appreciation accumulates to $115,762 by year five. Five-year ROI measures 181.66% and total cumulative return in cash reaches $252,329. For financing, Ziffy Mortgage’s DSCR program evaluates $4,694/mo property income against a $2,051/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2007
7,405 sqft lot
$N/A/sqft
$500 annually HOA
Neighborhood data shown for ZIP Code: 76244, Keller, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 26,695 (100%) |
| Owner Occupied HU | 18,397 (68.9%) |
| Renter Occupied HU | 7,598 (28.5%) |
| Vacant Housing Units | 700 ( 2.6%) |
| Median Home Value | $378,885 |
| Average Home Value | $407,197 |
Residential
27,037
Single Family
22,763
Multi-Family
4,274
Businesses
1,631
Date | Event | Price |
|---|---|---|
| 2024-08-23 | Listed for sale | $419,000 |
| 2024-08-04 | Listing removed | N/A |
| 2024-07-28 | Listed for sale | $429,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-31 | $6569.90 | -13.22% | $430,049 | 25.58% |
| 2022-08-31 | $7570.77 | 3.87% | $342,456 | 12.89% |
| 2021-08-31 | $7288.78 | 6.80% | $303,341 | 9.16% |
Listed by: David Josh • Central Metro Realty
Mls Name: NTREIS
Mls ID: #20686489
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.
