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 4352 Rota Cir, Fort Worth, TX, 76133 offers a 10.07% rental yield on a $389,500 purchase with $3,270/mo rent. Total monthly income registers $3,270/mo, and a $1,906/mo payment leaves $499/mo available for distribution. Annual cash flow reaches $5,992/yr on $129,119 to close, and return on cash invested stands at 24.55% in year one. Equity gained on principal adds $2,513/yr while 5% annual appreciation supports $107,612 over five years. Portfolio math shows five-year ROI at 128.96% and total cumulative return in cash at $166,507. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,270/mo property income against a $1,906/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1974
0.31 Acres lot
$N/A/sqft
$15 annually 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 |
|---|---|---|
| 2025-02-03 | Price change | $389,500 |
| 2024-08-22 | Price change | $399,500 |
| 2024-07-10 | Listed for sale | $404,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2016-02-13 | $1508.24 | 6.49% | $77,769 | -0.14% |
| 2015-02-13 | $1416.27 | N/A | $77,880 | 8.32% |
| 2014-02-13 | $1416.27 | N/A | $71,900 | N/A |
Listed by: Rich Kidwell • CENTURY 21 The Hills Realty
Mls Name: NTREIS
Mls ID: #20669084
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.
