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 4301 Pheasant Walk St, Fort Worth, TX, 76133 priced at $395,000 pairs $2,219/mo rent with after a $1,933/mo payment. Total monthly income equals $2,219/mo. Return on cash invested is 14.51% in year one, and rental yield stands at 6.74% on a $395,000 basis. Equity gained on principal adds $2,549/yr, and 5% annual appreciation accumulates to $109,131 by year five. Five-year ROI measures 75.09% and total cumulative return in cash reaches $98,322. For financing, Ziffy Mortgage’s DSCR program evaluates $2,219/mo property income against a $1,933/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1980
6,403 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76133, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,225 (100%) |
| Owner Occupied HU | 11,543 (57.1%) |
| Renter Occupied HU | 7,862 (38.9%) |
| Vacant Housing Units | 820 ( 4.1%) |
| Median Home Value | $269,842 |
| Average Home Value | $289,873 |
Residential
19,433
Single Family
15,930
Multi-Family
3,503
Businesses
729
Date | Event | Price |
|---|---|---|
| 2024-09-30 | Listed for sale | $395,000 |
| 2024-09-21 | Listing removed | $395,000 |
| 2024-09-19 | Listed for sale | $395,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $4291.65 | -17.74% | $349,733 | 22.35% |
| 2022-10-23 | $5217.32 | 3.27% | $285,844 | 34.83% |
| 2021-10-23 | $5052.17 | 73.21% | $212,000 | -6.73% |
Listed by: Cara Hackley • OnDemand Realty
Mls Name: NTREIS
Mls ID: #20733177
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.
