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 4300 Lake Stone Trl, Fort Worth, TX, 76123 listed at $399,000 pairs $2,683/mo rent with a $1,953/mo payment. Total monthly income runs $2,683/mo. Return on cash invested measures 18.05% in year one, and rental yield registers 8.07% at a $399,000 basis. Equity gained on principal adds $2,575/yr, and annual property appreciation at 5% supports $110,236 by year five. Five-year ROI tracks 94.28% and total cumulative return in cash totals $124,706. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,683/mo property income relative to a $1,953/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2007
6,403 sqft lot
$N/A/sqft
$50 monthly 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 |
|---|---|---|
| 2025-01-30 | Listed for sale | $399,000 |
| 2021-11-15 | Sold | N/A |
| 2021-11-01 | Pending sale | $349,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $5812.06 | -35.97% | $339,617 | -8.03% |
| 2023-02-13 | $9076.65 | 18.26% | $369,289 | 32.84% |
| 2022-02-13 | $7675.25 | 17.14% | $277,998 | 1.75% |
Listed by: Joshua Shelton • Home Grown Group Realty, LLC
Mls Name: NTREIS
Mls ID: #20830340
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.
