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 4356 Mountain Crest Dr, Fort Worth, TX, 76123 offers $2,562/mo rent that, after a $1,566/mo payment, leaves $72/mo cash flow. Total monthly income is $2,562/mo, and annual cash flow is $859/yr on $106,080 cash. Return on cash invested measures 20.72% in year one, and rental yield stands at 9.61% at a $320,000 entry. Equity gained on principal adds $2,065/yr while 5% annual appreciation compounds into $88,410 by year five. Five-year ROI records 109.29% and total cumulative return in cash reaches $115,935. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,562/mo property income versus a $1,566/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2006
5,619 sqft lot
$N/A/sqft
$154 quarterly 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 |
|---|---|---|
| 2025-05-12 | Listed for sale | $320,000 |
| 2023-11-17 | Sold | N/A |
| 2023-11-11 | Pending sale | $312,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-12 | $7276.08 | 85.66% | $298,606 | 2.27% |
| 2023-05-12 | $3919.02 | -18.73% | $291,979 | 33.79% |
| 2022-05-12 | $4822.16 | N/A | $218,233 | 1.75% |
Listed by: Bob Sumien • HomeSmart
Mls Name: NTREIS
Mls ID: #20921459
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.
