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 4421 Quail Hollow Rd, Fort Worth, TX, 76133 priced at $355,000 pairs $3,090/mo rent with $419/mo cash flow after a $1,738/mo payment. Total monthly income equals $3,090/mo, and annual cash flow comes to $5,032/yr on $117,683 invested. Return on cash invested is 24.18% in year one, and rental yield stands at 10.45% on a $355,000 basis. Equity gained on principal adds $2,291/yr, and 5% annual appreciation accumulates to $98,080 by year five. Five-year ROI measures 127.54% and total cumulative return in cash reaches $150,096. For financing, Ziffy Mortgage’s DSCR program evaluates $3,090/mo property income against a $1,738/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1978
0.25 Acres lot
$N/A/sqft
$17 annually 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 |
|---|---|---|
| 2025-04-25 | Listed for sale | $355,000 |
| 2019-05-11 | Listing removed | $1,895 |
| 2019-04-25 | Listed for rent | $1,895 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-25 | $7627.01 | -3.29% | $339,903 | -2.48% |
| 2023-04-25 | $7886.66 | 6.44% | $348,540 | 22.29% |
| 2022-04-25 | $7409.32 | 15.04% | $285,018 | 18.96% |
Listed by: Craig Laughlin • DFW Fine Properties
Mls Name: NTREIS
Mls ID: #20915510
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.
