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 4413 Bellaire Dr S APT 104S, Fort Worth, TX, 76109 generates $2,399/mo in rent and, after a $1,175/mo payment, leaves $103/mo in cash flow. Total monthly income is $2,399/mo, and annual cash flow is $1,236/yr on $79,560 invested. Return on cash invested sits at 21.46% in year one, and rental yield is 12% on a $240,000 entry. Equity gained on principal adds $1,549/yr, while 5% annual appreciation builds toward $66,308 over five years. Five-year ROI reaches 115.6% and total cumulative return in cash sums $91,970. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,399/mo property income rather than buyer’s personal income.
Condo
Built in 1972
2,439 sqft lot
$N/A/sqft
$589 monthly HOA
Neighborhood data shown for ZIP Code: 76109, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,126 (100%) |
| Owner Occupied HU | 5,005 (38.1%) |
| Renter Occupied HU | 6,717 (51.2%) |
| Vacant Housing Units | 1,404 (10.7%) |
| Median Home Value | $634,057 |
| Average Home Value | $720,302 |
Residential
12,941
Single Family
7,116
Multi-Family
5,825
Businesses
945
Date | Event | Price |
|---|---|---|
| 2024-10-09 | Price change | $240,000 |
| 2024-09-30 | Listed for sale | $245,000 |
| 2024-09-24 | Contingent | $249,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2016-10-23 | $2864.51 | -2.40% | $101,111 | -2.21% |
| 2015-10-23 | $2934.91 | N/A | $103,400 | N/A |
| 2014-10-23 | $2934.91 | N/A | $103,400 | N/A |
Listed by: Chris Leito • Kenneth Jones Real Estate
Mls Name: NTREIS
Mls ID: #20709458
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.
