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 4145 Spindletree Ln, Fort Worth, TX, 76137 priced at $231,500 pairs $2,078/mo rent with $359/mo cash flow after a $1,133/mo payment. Total monthly income equals $2,078/mo, and annual cash flow comes to $4,309/yr on $76,742 invested. Return on cash invested is 25.52% in year one, and rental yield stands at 10.77% on a $231,500 basis. Equity gained on principal adds $1,494/yr, and 5% annual appreciation accumulates to $63,959 by year five. Five-year ROI measures 134.65% and total cumulative return in cash reaches $103,330. For financing, Ziffy Mortgage’s DSCR program evaluates $2,078/mo property income against a $1,133/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1982
7,013 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76137, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 23,589 (100%) |
| Owner Occupied HU | 12,881 (54.6%) |
| Renter Occupied HU | 9,566 (40.6%) |
| Vacant Housing Units | 1,142 ( 4.8%) |
| Median Home Value | $329,314 |
| Average Home Value | $353,880 |
Residential
22,777
Single Family
15,251
Multi-Family
7,526
Businesses
803
Date | Event | Price |
|---|---|---|
| 2024-12-06 | Listed for sale | $231,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $4714.70 | -0.93% | $208,000 | N/A |
| 2023-12-27 | $4758.77 | 4.12% | $208,000 | 17.91% |
| 2022-12-27 | $4570.55 | 4.46% | $176,408 | 8.40% |
Listed by: Laurie Wall • The Wall Team Realty Assoc
Mls Name: NTREIS
Mls ID: #20788280
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.
