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% |
Investment property for sale in Fort Worth at 4501 Compass Ct, Fort Worth, TX, 76135 earns $1,432/mo cash flow from $3,847/mo rent with a $1,662/mo payment. Total monthly income totals $3,847/mo, and annual cash flow totals $17,189/yr on $112,544 capital. ROI tracks 35.18% on current figures, and rental yield reads 13.6% at a $339,500 purchase. Equity gained on principal adds $2,191/yr, and 5% annual appreciation supports $93,798 over five years. Five-year ROI reaches 185.98% and total cumulative return in cash sums $209,309. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,847/mo property income instead of your personal income.
Multi Family
Built in 1985
5,749 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76135, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,736 (100%) |
| Owner Occupied HU | 5,433 (55.8%) |
| Renter Occupied HU | 3,527 (36.2%) |
| Vacant Housing Units | 776 ( 8.0%) |
| Median Home Value | $368,676 |
| Average Home Value | $419,949 |
Residential
8,573
Single Family
7,081
Multi-Family
1,492
Businesses
586
Date | Event | Price |
|---|---|---|
| 2024-06-27 | Listing removed | N/A |
| 2024-05-27 | Listed for sale | $339,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $4528.02 | 82.78% | $185,000 | 105.56% |
| 2022-08-14 | $2477.34 | -8.54% | $90,000 | -6.89% |
| 2021-08-14 | $2708.69 | -0.22% | $96,660 | 1.88% |
Listed by: Amanda Collins • 1st Choice Real Estate
Mls Name: NTREIS
Mls ID: #20626080
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.
