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 4533 Adobe Dr, Fort Worth, TX, 76123 earns $147/mo cash flow from $3,140/mo rent with a $2,031/mo payment. Total monthly income totals $3,140/mo, and annual cash flow totals $1,769/yr on $137,573 capital. ROI tracks 21.19% on current figures, and rental yield reads 9.08% at a $415,000 purchase. Equity gained on principal adds $2,678/yr, and 5% annual appreciation supports $114,657 over five years. Five-year ROI reaches 111.09% and total cumulative return in cash sums $152,829. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,140/mo property income instead of your personal income.
Single Family
Built in 2004
0.33 Acres lot
$N/A/sqft
$250 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 |
|---|---|---|
| 2024-10-11 | Price change | $415,000 |
| 2024-09-30 | Listed for sale | $419,500 |
| 2024-09-19 | Listing removed | $419,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $4451.84 | -1.76% | $412,994 | 20.17% |
| 2022-10-23 | $4531.69 | 1.55% | $343,684 | 17.12% |
| 2021-10-23 | $4462.32 | 0.65% | $293,436 | 4.05% |
Listed by: Katheryn Blasczienski • LPT Realty, LLC
Mls Name: NTREIS
Mls ID: #20694836
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.
