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 4504 Embercrest Dr, Fort Worth, TX, 76123 at $309,900 posts ROI 44.95% with $2,144/mo cash flow from $4,438/mo rent. Total monthly income equals $4,438/mo, and annual cash flow records $25,727/yr on $102,732 to close. Return on cash invested measures 44.95% and rental yield reads 17.18% at the current $309,900. Equity gained on principal adds $2,000/yr, and 5% annual appreciation supports $85,620 by year five. Five-year ROI prints 238.71% and total cumulative return in cash totals $245,232.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $4,438/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 2003
6,534 sqft lot
$N/A/sqft
$592 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 |
|---|---|---|
| 2024-08-04 | Price change | $309,900 |
| 2024-07-29 | Listed for sale | $312,000 |
| 2024-07-15 | Pending sale | $312,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $5635.20 | -23.45% | $319,556 | 19.85% |
| 2022-08-14 | $7361.63 | 11.44% | $266,639 | 14.18% |
| 2021-08-14 | $6606.07 | 8.77% | $233,521 | 11.68% |
Listed by: Sierra Bilnoski • Worth Clark Realty
Mls Name: NTREIS
Mls ID: #20625109
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.
