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 4228 Shadow Dr, Fort Worth, TX, 76116 listed at $889,000 pairs $4,502/mo rent with a $4,351/mo payment. Total monthly income runs $4,502/mo. Return on cash invested measures 11.63% in year one, and rental yield registers 6.08% at a $889,000 basis. Equity gained on principal adds $5,737/yr, and annual property appreciation at 5% supports $245,614 by year five. Five-year ROI tracks 60.01% and total cumulative return in cash totals $175,514. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,502/mo property income relative to a $4,351/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2000
0.50 Acres 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 |
|---|---|---|
| 2025-03-28 | Listed for sale | $889,000 |
| 2021-04-01 | Sold | N/A |
| 2021-03-15 | Pending sale | $665,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-28 | $17569.59 | 11.73% | $795,000 | 12.46% |
| 2023-03-28 | $15724.95 | -5.32% | $706,943 | 8.61% |
| 2022-03-28 | $16608.10 | 29.88% | $650,872 | 26.05% |
Listed by: Ashley Zucarelli • Allie Beth Allman & Assoc.
Mls Name: NTREIS
Mls ID: #20881717
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.
