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 4336 Rockmill Trl, Fort Worth, TX, 76179 uses $91,163 cash to close to unlock $4,445/yr annual cash flow and $370/mo monthly cash flow. Total monthly income runs $2,326/mo, and a $1,346/mo payment keeps the spread at $370/mo. Purchase price stands at $275,000, and rental yield measures 10.15% with $2,326/mo rent. Return on cash invested shows 24.78% in year one, and 5% annual appreciation builds toward $75,977 over five years. Five-year ROI reaches 130.22% and total cumulative return in cash records $118,715. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,326/mo property income covering a $1,346/mo payment rather than investor’s personal income.
Single Family
Built in 2006
5,009 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76179, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,691 (100%) |
| Owner Occupied HU | 22,929 (79.9%) |
| Renter Occupied HU | 4,858 (16.9%) |
| Vacant Housing Units | 904 ( 3.2%) |
| Median Home Value | $355,811 |
| Average Home Value | $415,903 |
Residential
27,373
Single Family
25,754
Multi-Family
1,619
Businesses
1,077
Date | Event | Price |
|---|---|---|
| 2025-03-24 | Listed for sale | $275,000 |
| 2019-05-14 | Sold | N/A |
| 2019-04-22 | Pending sale | $200,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-24 | $4237.95 | N/A | $270,432 | 0.20% |
| 2023-03-24 | N/A | N/A | $269,902 | 17.32% |
| 2022-03-24 | $4763.08 | 4.17% | $230,061 | 23.77% |
Listed by: Cassie Messer • 695 Realty Advisors
Mls Name: NTREIS
Mls ID: #20879654
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.
