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 4513 Pine Grove Ln, Fort Worth, TX, 76123 priced at $397,000 converts $3,043/mo rent into $171/mo cash flow after a $1,943/mo obligation. Total monthly income equals $3,043/mo, and annual cash flow totals $2,048/yr on $131,606 invested. Return on cash invested prints 21.47% in year one, and rental yield reads 9.2% against a $397,000 entry. Equity gained on principal adds $2,562/yr, while 5% annual appreciation compiles into $109,684 by year five. Five-year ROI reaches 112.57% and total cumulative return in cash sums $148,150. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,043/mo property income covering a $1,943/mo payment, not borrower’s personal income.
Single Family
Built in 2003
7,405 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 |
|---|---|---|
| 2025-01-14 | Price change | $397,000 |
| 2025-01-01 | Listed for sale | $400,000 |
| 2024-12-20 | Contingent | $400,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $1957.66 | -1.47% | $363,503 | 5.57% |
| 2023-02-13 | $1986.80 | -3.15% | $344,329 | 16.27% |
| 2022-02-13 | $2051.48 | 2.93% | $296,139 | 17.96% |
Listed by: Lauren Williams • Ebby Halliday Realtors
Mls Name: NTREIS
Mls ID: #20775917
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.
