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 Lake Stone Trl, Fort Worth, TX, 76123 uses $140,854 cash to close to unlock $22,402/yr annual cash flow and $1,867/mo monthly cash flow. Total monthly income runs $5,222/mo, and a $2,080/mo payment keeps the spread at $1,867/mo. Purchase price stands at $424,900, and rental yield measures 14.75% with $5,222/mo rent. Return on cash invested shows 35.81% in year one, and 5% annual appreciation builds toward $117,392 over five years. Five-year ROI reaches 190.37% and total cumulative return in cash records $268,137. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $5,222/mo property income covering a $2,080/mo payment rather than investor’s personal income.
Single Family
Built in 2010
5,488 sqft lot
$N/A/sqft
$148 quarterly HOA
Neighborhood data shown for ZIP Code: 76123, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,000 (100%) |
| Owner Occupied HU | 11,766 (73.5%) |
| Renter Occupied HU | 3,326 (20.8%) |
| Vacant Housing Units | 908 ( 5.7%) |
| Median Home Value | $342,641 |
| Average Home Value | $373,292 |
Residential
15,980
Single Family
13,815
Multi-Family
2,165
Businesses
179
Date | Event | Price |
|---|---|---|
| 2024-12-13 | Price change | $424,900 |
| 2024-09-30 | Price change | $425,000 |
| 2024-09-03 | Listed for sale | $435,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $10462.06 | 1.37% | $429,357 | 2.25% |
| 2023-12-27 | $10320.87 | 43.37% | $419,911 | 33.61% |
| 2022-12-27 | $7198.58 | -3.39% | $314,285 | 1.78% |
Listed by: Pam Hudson • Peak Point Real Estate
Mls Name: NTREIS
Mls ID: #20714969
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.
