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 417 Drowsy Water Trl, Fort Worth, TX, 76131 priced at $360,000 pairs $4,692/mo rent with $2,095/mo cash flow after a $1,762/mo payment. Total monthly income equals $4,692/mo, and annual cash flow comes to $25,144/yr on $119,340 invested. Return on cash invested is 40.98% in year one, and rental yield stands at 15.64% on a $360,000 basis. Equity gained on principal adds $2,323/yr, and 5% annual appreciation accumulates to $99,461 by year five. Five-year ROI measures 217.18% and total cumulative return in cash reaches $259,185. For financing, Ziffy Mortgage’s DSCR program evaluates $4,692/mo property income against a $1,762/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2023
7,143 sqft lot
$N/A/sqft
$440 annually HOA
Neighborhood data shown for ZIP Code: 76131, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,998 (100%) |
| Owner Occupied HU | 14,795 (74.0%) |
| Renter Occupied HU | 4,776 (23.9%) |
| Vacant Housing Units | 427 ( 2.1%) |
| Median Home Value | $349,723 |
| Average Home Value | $371,956 |
Residential
19,770
Single Family
16,925
Multi-Family
2,845
Businesses
395
Date | Event | Price |
|---|---|---|
| 2024-07-19 | Listed for sale | $360,000 |
| 2023-03-20 | Sold | N/A |
| 2023-02-08 | Pending sale | $347,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Justin Hiester • Middleton Group Realty
Mls Name: NTREIS
Mls ID: #20679310
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.
