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 4524-4528 Spinnaker Ct, Fort Worth, TX, 76135 earns $338/mo cash flow from $2,933/mo rent with a $1,786/mo payment. Total monthly income totals $2,933/mo, and annual cash flow totals $4,055/yr on $120,998 capital. ROI tracks 23.26% on current figures, and rental yield reads 9.64% at a $365,000 purchase. Equity gained on principal adds $2,355/yr, and 5% annual appreciation supports $100,843 over five years. Five-year ROI reaches 122.02% and total cumulative return in cash sums $147,643. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,933/mo property income instead of your personal income.
Single Family
Built in 1985
5,009 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Carol Spratt • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #21117950
