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 Mountain Crest Dr, Fort Worth, TX, 76123 offers $2,514/mo rent that, after a $1,517/mo payment, leaves $124/mo cash flow. Total monthly income is $2,514/mo, and annual cash flow is $1,487/yr on $102,732 cash. Return on cash invested measures 21.36% in year one, and rental yield stands at 9.73% at a $309,900 entry. Equity gained on principal adds $2,000/yr while 5% annual appreciation compounds into $85,620 by year five. Five-year ROI records 112.59% and total cumulative return in cash reaches $115,668. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,514/mo property income versus a $1,517/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2008
5,662 sqft lot
$N/A/sqft
$154 annually HOA
Neighborhood data shown for ZIP Code: 76123, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,000 (100%) |
| Owner Occupied HU | 11,766 (73.5%) |
| Renter Occupied HU | 3,326 (20.8%) |
| Vacant Housing Units | 908 ( 5.7%) |
| Median Home Value | $342,641 |
| Average Home Value | $373,292 |
Residential
15,980
Single Family
13,815
Multi-Family
2,165
Businesses
179
Date | Event | Price |
|---|---|---|
| 2024-10-08 | Price change | $309,900 |
| 2024-09-30 | Listed for sale | $315,000 |
| 2019-07-20 | Listing removed | $1,695 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $7222.48 | 18.89% | $293,851 | 33.55% |
| 2022-10-23 | $6074.87 | -0.86% | $220,032 | 1.58% |
| 2021-10-23 | $6127.43 | 6.05% | $216,601 | 8.88% |
Listed by: Steve Shih • Shih's Realty
Mls Name: NTREIS
Mls ID: #20723607
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.
