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 4140 Willingham Ct, Fort worth, TX, 76244 priced at $825,000 converts $7,433/mo rent into $1,498/mo cash flow after a $4,038/mo obligation. Total monthly income equals $7,433/mo, and annual cash flow totals $17,975/yr on $271,425 invested. Return on cash invested prints 26.68% in year one, and rental yield reads 10.81% against a $825,000 entry. Equity gained on principal adds $5,324/yr, while 5% annual appreciation compiles into $227,932 by year five. Five-year ROI reaches 140.45% and total cumulative return in cash sums $381,225. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $7,433/mo property income covering a $4,038/mo payment, not borrower’s personal income.
Single Family
Built in 2002
0.48 Acres lot
$N/A/sqft
$410 semi-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 |
|---|---|---|
| 2024-07-25 | Price change | $825,000 |
| 2024-07-08 | Price change | $874,995 |
| 2024-06-09 | Listed for sale | $875,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2016-08-15 | $2291.58 | 3.24% | $198,164 | 3.70% |
| 2015-08-15 | $2219.75 | N/A | $191,098 | 4.83% |
| 2014-08-15 | $2219.75 | N/A | $182,300 | N/A |
Listed by: Tammy Melendez • The Melendez Real Estate Group
Mls Name: NTREIS
Mls ID: #20544057
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.
