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 4613 Mountain Oak St, Fort Worth, TX, 76244 offers $4,442/mo rent that, after a $1,821/mo payment, leaves $1,616/mo cash flow. Total monthly income is $4,442/mo, and annual cash flow is $19,393/yr on $123,318 cash. Return on cash invested measures 35.63% in year one, and rental yield stands at 14.33% at a $372,000 entry. Equity gained on principal adds $2,400/yr while 5% annual appreciation compounds into $102,777 by year five. Five-year ROI records 189.04% and total cumulative return in cash reaches $233,121. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,442/mo property income versus a $1,821/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2007
6,969 sqft lot
$N/A/sqft
$76 quarterly HOA
Neighborhood data shown for ZIP Code: 76244, Keller, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 26,695 (100%) |
| Owner Occupied HU | 18,397 (68.9%) |
| Renter Occupied HU | 7,598 (28.5%) |
| Vacant Housing Units | 700 ( 2.6%) |
| Median Home Value | $378,885 |
| Average Home Value | $407,197 |
Residential
27,037
Single Family
22,763
Multi-Family
4,274
Businesses
1,631
Date | Event | Price |
|---|---|---|
| 2024-07-20 | Listing removed | N/A |
| 2024-06-25 | Listed for rent | $3,000 |
| 2024-06-21 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $8035.57 | 9.00% | $355,372 | 23.60% |
| 2022-08-15 | $7372.11 | 27.69% | $287,524 | 18.29% |
| 2021-08-15 | $5773.58 | 6.34% | $243,061 | 6.45% |
Listed by: San Srivastava • RE/MAX DFW Associates
Mls Name: NTREIS
Mls ID: #20640461
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.
