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 429 Passenger Trl, Fort Worth, TX, 76131 with 5% annual appreciation on a $385,990 basis while $4,772/mo rent supports operations. Total monthly income totals $4,772/mo and a $1,889/mo payment preserves $1,991/mo for cash returns. Annual cash flow comes to $23,887/yr on $127,956 deployed, and return on cash invested reaches 38.58% in year one. Equity gained on principal adds $2,491/yr, and five-year appreciation sums $106,642 alongside rental yield of 14.84%. Five-year ROI measures 204.29% and total cumulative return in cash totals $261,405.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $4,772/mo property income versus a $1,889/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2024
7,100 sqft lot
$N/A/sqft
$442 annually HOA
Neighborhood data shown for ZIP Code: 76131, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,998 (100%) |
| Owner Occupied HU | 14,795 (74.0%) |
| Renter Occupied HU | 4,776 (23.9%) |
| Vacant Housing Units | 427 ( 2.1%) |
| Median Home Value | $349,723 |
| Average Home Value | $371,956 |
Residential
19,770
Single Family
16,925
Multi-Family
2,845
Businesses
395
Date | Event | Price |
|---|---|---|
| 2024-08-24 | Listed for sale | $385,990 |
| 2024-07-05 | Listing removed | $375,990 |
| 2024-06-21 | Price change | $375,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-09-02 | $1113.66 | N/A | $45,500 | N/A |
Listed by: Stephen Kahn • Century 21 Mike Bowman, Inc.
Mls Name: NTREIS
Mls ID: #20711375
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.
