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 432 Morphy, Fort Worth, TX, 76104 generates $4,484/mo in rent and, after a $2,863/mo payment, leaves $324/mo in cash flow. Total monthly income is $4,484/mo, and annual cash flow is $3,891/yr on $192,465 invested. Return on cash invested sits at 22.08% in year one, and rental yield is 9.2% on a $585,000 entry. Equity gained on principal adds $3,775/yr, while 5% annual appreciation builds toward $161,625 over five years. Five-year ROI reaches 115.69% and total cumulative return in cash sums $222,654. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,484/mo property income rather than buyer’s personal income.
Townhouse
Built in 2019
1,873 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76104, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,503 (100%) |
| Owner Occupied HU | 3,333 (31.7%) |
| Renter Occupied HU | 6,088 (58.0%) |
| Vacant Housing Units | 1,082 (10.3%) |
| Median Home Value | $156,599 |
| Average Home Value | $361,071 |
Residential
10,158
Single Family
6,350
Multi-Family
3,808
Businesses
1,531
Date | Event | Price |
|---|---|---|
| 2024-08-12 | Price change | $585,000 |
| 2024-08-02 | Listed for sale | $595,000 |
| 2021-03-25 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $8671.68 | -21.28% | $497,569 | 17.41% |
| 2022-08-15 | $11016.51 | -3.50% | $423,777 | -0.22% |
| 2021-08-15 | $11416.36 | 48.63% | $424,716 | 51.68% |
Listed by: Denise Johnson • Compass RE Texas, LLC
Mls Name: NTREIS
Mls ID: #20687929
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.
