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 4304 Mountain Crest Dr, Fort Worth, TX, 76123 priced at $349,900 converts $2,310/mo rent into after a $1,713/mo obligation. Total monthly income equals $2,310/mo. Return on cash invested prints 17.93% in year one, and rental yield reads 7.92% against a $349,900 entry. Equity gained on principal adds $2,258/yr, while 5% annual appreciation compiles into $96,671 by year five. Five-year ROI reaches 93.55% and total cumulative return in cash sums $108,510. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,310/mo property income covering a $1,713/mo payment, not borrower’s personal income.
Single Family
Built in 2008
7,884 sqft lot
$N/A/sqft
$148 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 | Listed for sale | $349,900 |
| 2024-09-20 | Listing removed | $349,900 |
| 2024-08-08 | Price change | $349,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $4056.42 | 9.64% | $284,483 | 1.96% |
| 2023-12-27 | $3699.63 | -19.46% | $279,003 | 33.50% |
| 2022-12-27 | $4593.56 | -5.17% | $208,993 | 1.55% |
Listed by: Josh Mills • Relo Radar
Mls Name: NTREIS
Mls ID: #20636546
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.
