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 4345 Willow Way Rd, Fort Worth, TX, 76133 uses $114,368 cash to close to unlock $4,347/yr annual cash flow and $362/mo monthly cash flow. Total monthly income runs $2,816/mo, and a $1,689/mo payment keeps the spread at $362/mo. Purchase price stands at $345,000, and rental yield measures 9.79% with $2,816/mo rent. Return on cash invested shows 23.71% in year one, and 5% annual appreciation builds toward $95,317 over five years. Five-year ROI reaches 124.47% and total cumulative return in cash records $142,348. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,816/mo property income covering a $1,689/mo payment rather than investor’s personal income.
Single Family
Built in 1978
0.28 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76133, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,225 (100%) |
| Owner Occupied HU | 11,543 (57.1%) |
| Renter Occupied HU | 7,862 (38.9%) |
| Vacant Housing Units | 820 ( 4.1%) |
| Median Home Value | $269,842 |
| Average Home Value | $289,873 |
Residential
19,433
Single Family
15,930
Multi-Family
3,503
Businesses
729
Date | Event | Price |
|---|---|---|
| 2025-08-01 | Listed for sale | $345,000 |
| 2024-10-13 | Listing removed | $350,000 |
| 2024-09-30 | Listed for sale | $360,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-01 | $4891.98 | 8.86% | $323,000 | -4.15% |
| 2023-08-01 | $4493.90 | -17.29% | $337,000 | 18.56% |
| 2022-08-01 | $5433.54 | 3.39% | $284,247 | 29.20% |
Listed by: Nina Li • Marie & Marcus Group
Mls Name: NTREIS
Mls ID: #21019170
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.
