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 Mizzenmast Ct, Fort Worth, TX, 76135 earns $65/mo cash flow from $2,910/mo rent with a $1,958/mo payment. Total monthly income totals $2,910/mo, and annual cash flow totals $784/yr on $132,600 capital. ROI tracks 20.5% on current figures, and rental yield reads 8.73% at a $400,000 purchase. Equity gained on principal adds $2,581/yr, and 5% annual appreciation supports $110,513 over five years. Five-year ROI reaches 107.23% and total cumulative return in cash sums $142,192. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,910/mo property income instead of your personal income.
Multi Family
Built in 1982
2,657 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 |
|---|---|---|
| 2024-06-29 | Listed for sale | $400,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $4860.72 | 85.67% | $198,594 | 108.80% |
| 2022-08-14 | $2617.99 | -2.51% | $95,110 | -0.75% |
| 2021-08-14 | $2685.39 | -2.94% | $95,828 | -0.90% |
Listed by: Misti Cross • CENTURY 21 Judge Fite
Mls Name: NTREIS
Mls ID: #20660804
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.
