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 4320 Bellaire Dr S APT 206W, Fort Worth, TX, 76109 generates $1,636/mo in rent, after a $1,148/mo payment. Total monthly income is $1,636/mo. Return on cash invested sits at 8.65% in year one, and rental yield is 8.37% on a $234,500 entry. Equity gained on principal adds $1,513/yr, while 5% annual appreciation builds toward $64,788 over five years. Five-year ROI reaches 47.6% and total cumulative return in cash sums $37,000. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,636/mo property income rather than buyer’s personal income.
Condo
Built in 1968
2,047 sqft lot
$N/A/sqft
$600 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 |
|---|---|---|
| 2025-04-24 | Listed for sale | $234,500 |
| 2025-03-26 | Listing removed | $1,850 |
| 2025-02-27 | Price change | $1,850 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-24 | $5060.49 | 8.99% | $225,524 | 9.91% |
| 2023-04-24 | $4642.91 | -3.39% | $205,187 | 10.99% |
| 2022-04-24 | $4806.05 | 5.59% | $184,877 | 9.18% |
Listed by: Irina Norcross • Great Western Realty
Mls Name: NTREIS
Mls ID: #20915032
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.
