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 242W, Fort Worth, TX, 76109 generates $1,418/mo in rent, after a $903/mo payment. Total monthly income is $1,418/mo. Return on cash invested sits at 10.8% in year one, and rental yield is 9.22% on a $184,500 entry. Equity gained on principal adds $1,191/yr, while 5% annual appreciation builds toward $50,974 over five years. Five-year ROI reaches 59.27% and total cumulative return in cash sums $36,254. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,418/mo property income rather than buyer’s personal income.
Condo
Built in 1967
1,568 sqft lot
$N/A/sqft
$458 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 |
|---|---|---|
| 2025-03-12 | Price change | $184,500 |
| 2025-03-06 | Price change | $182,500 |
| 2025-02-21 | Price change | $182,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-12 | $4413.01 | 346.01% | $196,669 | 12.55% |
| 2023-03-12 | $989.44 | -28.38% | $174,744 | 16.66% |
| 2022-03-12 | $1381.57 | 2.16% | $149,793 | 7.17% |
Listed by: N/A • Graham Brizendine
Mls Name: NTREIS
Mls ID: #20868656
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.
