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 4305 Willow Way Rd, Fort Worth, TX, 76133 priced at $389,900 pairs $3,925/mo rent with $1,153/mo cash flow after a $1,908/mo payment. Total monthly income equals $3,925/mo, and annual cash flow comes to $13,833/yr on $129,252 invested. Return on cash invested is 30.61% in year one, and rental yield stands at 12.08% on a $389,900 basis. Equity gained on principal adds $2,516/yr, and 5% annual appreciation accumulates to $107,722 by year five. Five-year ROI measures 161.44% and total cumulative return in cash reaches $208,669. For financing, Ziffy Mortgage’s DSCR program evaluates $3,925/mo property income against a $1,908/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1979
9,408 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 |
|---|---|---|
| 2024-08-30 | Listed for sale | $389,900 |
| 2024-05-28 | Sold | N/A |
| 2024-05-15 | Pending sale | $299,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-30 | $5459.92 | -15.56% | $361,608 | 24.09% |
| 2022-08-30 | $6466.30 | 3.85% | $291,398 | 12.85% |
| 2021-08-30 | $6226.63 | 7.68% | $258,211 | 9.30% |
Listed by: Alyssa Zinola • Wedgewood Homes Realty- TX LLC
Mls Name: NTREIS
Mls ID: #20710910
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.
