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 4459 Normandy Rd, Fort Worth, TX, 76103 offers $1,554/mo rent that, after a $954/mo payment, leaves $131/mo cash flow. Total monthly income is $1,554/mo, and annual cash flow is $1,570/yr on $64,643 cash. Return on cash invested measures 22.34% in year one, and rental yield stands at 9.56% at a $195,000 entry. Equity gained on principal adds $1,258/yr while 5% annual appreciation compounds into $53,875 by year five. Five-year ROI records 117.32% and total cumulative return in cash reaches $75,838. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,554/mo property income versus a $954/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1930
5,749 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76103, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,794 (100%) |
| Owner Occupied HU | 3,055 (52.7%) |
| Renter Occupied HU | 2,220 (38.3%) |
| Vacant Housing Units | 519 ( 9.0%) |
| Median Home Value | $221,889 |
| Average Home Value | $277,565 |
Residential
5,361
Single Family
4,888
Multi-Family
473
Businesses
399
Date | Event | Price |
|---|---|---|
| 2025-02-10 | Listed for sale | $195,000 |
| 2025-02-04 | Contingent | $229,000 |
| 2024-12-10 | Listed for sale | $229,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $3679.04 | 9.43% | $247,000 | 2.92% |
| 2023-02-13 | $3361.97 | -20.40% | $240,000 | 0.49% |
| 2022-02-13 | $4223.42 | 2.57% | $238,820 | 36.29% |
Listed by: Tim Frye • TS Frye Realty
Mls Name: NTREIS
Mls ID: #20781515
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.
