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 4528 Embercrest Dr, Fort Worth, TX, 76123 generates $3,866/mo in rent and, after a $1,958/mo payment, leaves $740/mo in cash flow. Total monthly income is $3,866/mo, and annual cash flow is $8,884/yr on $132,600 invested. Return on cash invested sits at 26.61% in year one, and rental yield is 11.6% on a $400,000 entry. Equity gained on principal adds $2,581/yr, while 5% annual appreciation builds toward $110,513 over five years. Five-year ROI reaches 140.91% and total cumulative return in cash sums $186,844. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,866/mo property income rather than buyer’s personal income.
Single Family
Built in 2003
6,969 sqft lot
$N/A/sqft
$326 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 |
|---|---|---|
| 2025-01-24 | Price change | $400,000 |
| 2024-11-27 | Price change | $410,000 |
| 2024-10-12 | Listed for sale | $420,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $9361.04 | 4.36% | $384,172 | 5.27% |
| 2023-02-13 | $8970.12 | 4.24% | $364,955 | 17.09% |
| 2022-02-13 | $8605.39 | N/A | $311,688 | 31.00% |
Listed by: Kimberly Thompson • Keller Williams Fort Worth
Mls Name: NTREIS
Mls ID: #20747005
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.
