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 4509 Embercrest Dr, Fort Worth, TX, 76123 priced at $299,900 pairs $4,415/mo rent with $2,233/mo cash flow after a $1,468/mo payment. Total monthly income equals $4,415/mo, and annual cash flow comes to $26,795/yr on $99,417 invested. Return on cash invested is 46.86% in year one, and rental yield stands at 17.67% on a $299,900 basis. Equity gained on principal adds $1,935/yr, and 5% annual appreciation accumulates to $82,857 by year five. Five-year ROI measures 248.79% and total cumulative return in cash reaches $247,336. For financing, Ziffy Mortgage’s DSCR program evaluates $4,415/mo property income against a $1,468/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2003
7,840 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 |
|---|---|---|
| 2024-08-08 | Listed for sale | $299,900 |
| 2024-08-04 | Contingent | $299,900 |
| 2024-07-23 | Listed for sale | $299,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $4179.76 | -42.35% | $315,816 | 20.26% |
| 2022-08-14 | $7250.57 | 16.79% | $262,616 | 19.67% |
| 2021-08-14 | $6208.13 | 9.05% | $219,454 | 11.97% |
Listed by: Joshua Inman • Roots Real Estate Co.
Mls Name: NTREIS
Mls ID: #20659163
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.
