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 4524 Adobe Dr, Fort Worth, TX, 76123 generates $3,644/mo in rent and, after a $1,713/mo payment, leaves $1,109/mo in cash flow. Total monthly income is $3,644/mo, and annual cash flow is $13,312/yr on $116,025 invested. Return on cash invested sits at 31.38% in year one, and rental yield is 12.49% on a $350,000 entry. Equity gained on principal adds $2,258/yr, while 5% annual appreciation builds toward $96,699 over five years. Five-year ROI reaches 165.78% and total cumulative return in cash sums $192,350. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,644/mo property income rather than buyer’s personal income.
Single Family
Built in 2004
6,011 sqft lot
$N/A/sqft
$275 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 |
|---|---|---|
| 2024-08-19 | Listed for sale | $350,000 |
| 2010-02-20 | Listing removed | $149,900 |
| 2010-02-11 | Listed for sale | $149,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-30 | $4046.59 | -14.55% | $343,154 | 20.34% |
| 2022-08-30 | $4735.56 | 1.23% | $285,151 | 17.50% |
| 2021-08-30 | $4678.18 | 2.24% | $242,689 | 10.31% |
Listed by: David Smith • Rendon Realty, LLC
Mls Name: NTREIS
Mls ID: #20706092
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.
