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 4501 Chaparral Creek Dr, Fort Worth, TX, 76123 generates $4,530/mo in rent and, after a $1,591/mo payment, leaves $2,169/mo in cash flow. Total monthly income is $4,530/mo, and annual cash flow is $26,031/yr on $107,738 invested. Return on cash invested sits at 44.07% in year one, and rental yield is 16.73% on a $325,000 entry. Equity gained on principal adds $2,097/yr, while 5% annual appreciation builds toward $89,792 over five years. Five-year ROI reaches 233.85% and total cumulative return in cash sums $251,941. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,530/mo property income rather than buyer’s personal income.
Single Family
Built in 2004
6,098 sqft lot
$N/A/sqft
$296 semi-annually HOA
Neighborhood data shown for ZIP Code: 76123, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,000 (100%) |
| Owner Occupied HU | 11,766 (73.5%) |
| Renter Occupied HU | 3,326 (20.8%) |
| Vacant Housing Units | 908 ( 5.7%) |
| Median Home Value | $342,641 |
| Average Home Value | $373,292 |
Residential
15,980
Single Family
13,815
Multi-Family
2,165
Businesses
179
Date | Event | Price |
|---|---|---|
| 2024-07-26 | Listed for sale | $325,000 |
| 2012-11-01 | Sold | N/A |
| 2012-08-21 | Price change | $134,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $3639.23 | -17.58% | $334,452 | 25.78% |
| 2022-08-14 | $4415.49 | -16.15% | $265,912 | 19.54% |
| 2021-08-14 | $5265.83 | 3.36% | $222,450 | 3.58% |
Listed by: Michael Rekart • eXp Realty, LLC
Mls Name: NTREIS
Mls ID: #20686268
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.
