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 4141 Watercourse Dr, Fort Worth, TX, 76109 priced at $750,000 pairs $7,454/mo rent with $1,707/mo cash flow after a $3,671/mo payment. Total monthly income equals $7,454/mo, and annual cash flow comes to $20,488/yr on $246,750 invested. Return on cash invested is 28.36% in year one, and rental yield stands at 11.93% on a $750,000 basis. Equity gained on principal adds $4,840/yr, and 5% annual appreciation accumulates to $207,211 by year five. Five-year ROI measures 150.1% and total cumulative return in cash reaches $370,374. For financing, Ziffy Mortgage’s DSCR program evaluates $7,454/mo property income against a $3,671/mo payment instead of your W2s, 1099s, or Tax returns.
Townhouse
Built in 2019
3,267 sqft lot
$N/A/sqft
$3,600 annually HOA
Neighborhood data shown for ZIP Code: 76109, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,126 (100%) |
| Owner Occupied HU | 5,005 (38.1%) |
| Renter Occupied HU | 6,717 (51.2%) |
| Vacant Housing Units | 1,404 (10.7%) |
| Median Home Value | $634,057 |
| Average Home Value | $720,302 |
Residential
12,941
Single Family
7,116
Multi-Family
5,825
Businesses
945
Date | Event | Price |
|---|---|---|
| 2024-07-21 | Listed for sale | $750,000 |
| 2024-07-20 | Listing removed | N/A |
| 2024-06-13 | Listed for rent | $4,800 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $13810.37 | -13.12% | $610,330 | -0.19% |
| 2022-08-15 | $15896.27 | -3.47% | $611,489 | -0.19% |
| 2021-08-15 | $16467.97 | 12.93% | $612,648 | 15.25% |
Listed by: Ida Duwe Olsen • Compass RE Texas, LLC
Mls Name: NTREIS
Mls ID: #20678726
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.
