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 4320 Bellaire Dr S APT 133W, Fort Worth, TX, 76109 listed at $195,000 pairs $1,679/mo rent with a $954/mo payment. Total monthly income runs $1,679/mo. Return on cash invested measures 17.02% in year one, and rental yield registers 10.33% at a $195,000 basis. Equity gained on principal adds $1,258/yr, and annual property appreciation at 5% supports $53,875 by year five. Five-year ROI tracks 91.65% and total cumulative return in cash totals $59,242. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,679/mo property income relative to a $954/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Condo
Built in 1967
1,524 sqft lot
$N/A/sqft
$435 monthly HOA
Neighborhood data shown for ZIP Code: 76109, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,126 (100%) |
| Owner Occupied HU | 5,005 (38.1%) |
| Renter Occupied HU | 6,717 (51.2%) |
| Vacant Housing Units | 1,404 (10.7%) |
| Median Home Value | $634,057 |
| Average Home Value | $720,302 |
Residential
12,941
Single Family
7,116
Multi-Family
5,825
Businesses
945
Date | Event | Price |
|---|---|---|
| 2024-10-22 | Listed for sale | $195,000 |
| 2021-11-23 | Sold | N/A |
| 2021-11-13 | Pending sale | $167,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $3394.16 | -11.02% | $150,000 | 2.23% |
| 2022-10-23 | $3814.39 | -0.43% | $146,730 | 2.96% |
| 2021-10-23 | $3830.72 | -7.63% | $142,512 | -5.73% |
Listed by: Don King • Crown Realty Group
Mls Name: NTREIS
Mls ID: #20745030
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.
