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 Fort Worth at 4209 Capilla St, Fort Worth, TX, 76133 listed at $479,500 pairs $3,534/mo rent with a $2,347/mo payment to leave $124/mo cash flow. Total monthly income runs $3,534/mo, and annual cash flow reaches $1,489/yr on $158,954 cash to close. Return on cash invested measures 20.85% in year one, and rental yield registers 8.84% at a $479,500 basis. Equity gained on principal adds $3,094/yr, and annual property appreciation at 5% supports $132,477 by year five. Five-year ROI tracks 109.1% and total cumulative return in cash totals $173,416. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,534/mo property income relative to a $2,347/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1983
0.26 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76133, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,225 (100%) |
| Owner Occupied HU | 11,543 (57.1%) |
| Renter Occupied HU | 7,862 (38.9%) |
| Vacant Housing Units | 820 ( 4.1%) |
| Median Home Value | $269,842 |
| Average Home Value | $289,873 |
Residential
19,433
Single Family
15,930
Multi-Family
3,503
Businesses
729
Date | Event | Price |
|---|---|---|
| 2024-11-11 | Listed for sale | $479,500 |
| 2022-01-14 | Sold | N/A |
| 2021-12-24 | Pending sale | $349,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $6259.35 | -1.92% | $360,000 | 0.97% |
| 2023-02-13 | $6381.66 | -12.55% | $356,551 | 7.17% |
| 2022-02-13 | $7297.64 | 4.40% | $332,712 | 12.33% |
Listed by: Darla Gray • Coldwell Banker Realty
Mls Name: NTREIS
Mls ID: #20772099
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.
