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 4416 Wayne Ct S, Fort Worth, TX, 76117 offers $2,009/mo rent that, after a $920/mo payment, leaves $672/mo cash flow. Total monthly income is $2,009/mo, and annual cash flow is $8,067/yr on $62,322 cash. Return on cash invested measures 32.85% in year one, and rental yield stands at 12.82% at a $188,000 entry. Equity gained on principal adds $1,213/yr while 5% annual appreciation compounds into $51,941 by year five. Five-year ROI records 173.5% and total cumulative return in cash reaches $108,128. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,009/mo property income versus a $920/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1946
0.30 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76117, Haltom City, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,617 (100%) |
| Owner Occupied HU | 6,697 (49.2%) |
| Renter Occupied HU | 6,211 (45.6%) |
| Vacant Housing Units | 709 ( 5.2%) |
| Median Home Value | $242,487 |
| Average Home Value | $286,749 |
Residential
11,766
Single Family
9,778
Multi-Family
1,988
Businesses
1,479
Date | Event | Price |
|---|---|---|
| 2024-10-21 | Listed for sale | $188,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $171.40 | N/A | $211,858 | 31.40% |
| 2022-10-23 | N/A | N/A | $161,235 | 20.27% |
| 2021-10-23 | $550.83 | 3.44% | $134,057 | 13.89% |
Listed by: Jodi Fuller • Compass RE Texas, LLC
Mls Name: NTREIS
Mls ID: #20759750
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.
