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 4420 Harlanwood Dr APT 132, Fort Worth, TX, 76109 generates $1,710/mo in rent, after a $930/mo payment. Total monthly income is $1,710/mo. Return on cash invested sits at 15.1% in year one, and rental yield is 10.8% on a $190,000 entry. Equity gained on principal adds $1,226/yr, while 5% annual appreciation builds toward $52,494 over five years. Five-year ROI reaches 82.52% and total cumulative return in cash sums $51,972. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,710/mo property income rather than buyer’s personal income.
Condo
Built in 1969
1,481 sqft lot
$N/A/sqft
$611 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 |
|---|---|---|
| 2025-05-15 | Listed for sale | $190,000 |
| 2020-10-13 | Sold | N/A |
| 2020-09-21 | Pending sale | $159,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2016-05-15 | $683.81 | -29.21% | $68,042 | -7.93% |
| 2015-05-15 | $966.01 | N/A | $73,900 | N/A |
| 2014-05-15 | $966.01 | N/A | $73,900 | N/A |
Listed by: Jennifer Cohn • Burt Ladner Real Estate LLC
Mls Name: NTREIS
Mls ID: #20937601
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.
