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% |
Investment property for sale in Benbrook at 4204 Twilight Dr S, Benbrook, TX, 76116 offers a 8.85% rental yield on a $350,000 purchase with $2,580/mo rent. Total monthly income registers $2,580/mo, and a $1,713/mo payment leaves $91/mo available for distribution. Annual cash flow reaches $1,094/yr on $116,025 to close, and return on cash invested stands at 20.85% in year one. Equity gained on principal adds $2,258/yr while 5% annual appreciation supports $96,699 over five years. Portfolio math shows five-year ROI at 109.14% and total cumulative return in cash at $126,626. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,580/mo property income against a $1,713/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1977
8,929 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76116, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,108 (100%) |
| Owner Occupied HU | 8,432 (33.6%) |
| Renter Occupied HU | 14,659 (58.4%) |
| Vacant Housing Units | 2,017 ( 8.0%) |
| Median Home Value | $366,259 |
| Average Home Value | $466,167 |
Residential
23,925
Single Family
13,115
Multi-Family
10,810
Businesses
1,943
Date | Event | Price |
|---|---|---|
| 2025-05-22 | Listed for sale | $350,000 |
| 2011-07-27 | Listing removed | $149,900 |
| 2011-05-26 | Listed for sale | $149,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-22 | $5105.46 | 8.18% | $308,418 | -8.45% |
| 2023-05-22 | $4719.29 | -16.76% | $336,897 | 16.25% |
| 2022-05-22 | $5669.27 | 3.36% | $289,816 | 26.01% |
Listed by: Jenilee Harwell • Redfin Corporation
Mls Name: NTREIS
Mls ID: #20929249
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.
