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 4212 Langside Ln, Fort Worth, TX, 76123 priced at $363,000 converts $3,275/mo rent into $590/mo cash flow after a $1,777/mo obligation. Total monthly income equals $3,275/mo, and annual cash flow totals $7,084/yr on $120,335 invested. Return on cash invested prints 25.8% in year one, and rental yield reads 10.83% against a $363,000 entry. Equity gained on principal adds $2,342/yr, while 5% annual appreciation compiles into $100,290 by year five. Five-year ROI reaches 136.01% and total cumulative return in cash sums $163,671. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,275/mo property income covering a $1,777/mo payment, not borrower’s personal income.
Single Family
Built in 2018
5,662 sqft lot
$N/A/sqft
$350 annually 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 |
|---|---|---|
| 2024-09-30 | Price change | $363,000 |
| 2024-09-19 | Price change | $377,000 |
| 2024-08-23 | Price change | $388,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $6910.69 | -16.82% | $383,383 | 26.16% |
| 2022-10-23 | $8308.03 | 19.19% | $303,878 | 22.07% |
| 2021-10-23 | $6970.53 | 4.72% | $248,930 | 7.55% |
Listed by: Theresa Hoedebeck • Coldwell Banker Realty
Mls Name: NTREIS
Mls ID: #20674909
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.
