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 4379 Rota Cir, Fort Worth, TX, 76133 at $359,500 posts ROI 21.21% with $129/mo cash flow from $2,704/mo rent. Total monthly income equals $2,704/mo, and annual cash flow records $1,546/yr on $119,174 to close. Return on cash invested measures 21.21% and rental yield reads 9.03% at the current $359,500. Equity gained on principal adds $2,320/yr, and 5% annual appreciation supports $99,323 by year five. Five-year ROI prints 111.08% and total cumulative return in cash totals $132,380.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $2,704/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 1974
10,802 sqft 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 |
|---|---|---|
| 2025-04-01 | Listed for sale | $359,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-01 | $6187.61 | 12.53% | $275,755 | 13.48% |
| 2023-04-01 | $5498.54 | -15.47% | $243,000 | -2.88% |
| 2022-04-01 | $6504.51 | 8.58% | $250,212 | 12.27% |
Listed by: Darla Robinson • Coldwell Banker Realty
Mls Name: NTREIS
Mls ID: #20872762
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.
