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 4325 Ken Michael Ct, Fort Worth, TX, 76180 offers a 14.83% rental yield on a $265,000 purchase with $3,275/mo rent. Total monthly income registers $3,275/mo, and a $1,297/mo payment leaves $1,377/mo available for distribution. Annual cash flow reaches $16,520/yr on $87,848 to close, and return on cash invested stands at 38.71% in year one. Equity gained on principal adds $1,710/yr while 5% annual appreciation supports $73,215 over five years. Portfolio math shows five-year ROI at 204.97% and total cumulative return in cash at $180,063. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,275/mo property income against a $1,297/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1955
0.34 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76180, North Richland Hills, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,061 (100%) |
| Owner Occupied HU | 8,037 (44.5%) |
| Renter Occupied HU | 8,782 (48.6%) |
| Vacant Housing Units | 1,242 ( 6.9%) |
| Median Home Value | $344,927 |
| Average Home Value | $380,786 |
Residential
17,028
Single Family
10,367
Multi-Family
6,661
Businesses
1,091
Date | Event | Price |
|---|---|---|
| 2024-08-08 | Price change | $265,000 |
| 2023-07-13 | Price change | $260,000 |
| 2023-05-13 | Listed for sale | $275,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $4565.47 | N/A | $208,121 | 8.38% |
| 2022-08-15 | N/A | N/A | $192,033 | 35.11% |
| 2021-08-15 | $407.65 | 6.88% | $142,129 | 7.53% |
Listed by: Lori Vaden • Compass RE Texas, LLC
Mls Name: NTREIS
Mls ID: #20697628
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.
