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 4617 Barnhill Ln, Fort Worth, TX, 76135 listed at $309,900 pairs $2,566/mo rent with a $1,517/mo payment to leave $167/mo cash flow. Total monthly income runs $2,566/mo, and annual cash flow reaches $2,005/yr on $102,732 cash to close. Return on cash invested measures 21.86% in year one, and rental yield registers 9.94% at a $309,900 basis. Equity gained on principal adds $2,000/yr, and annual property appreciation at 5% supports $85,620 by year five. Five-year ROI tracks 115.4% and total cumulative return in cash totals $118,548. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,566/mo property income relative to a $1,517/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2001
6,534 sqft lot
$N/A/sqft
$375 annually 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 |
|---|---|---|
| 2025-05-14 | Listed for sale | $309,900 |
| 2024-04-25 | Listing removed | N/A |
| 2024-04-18 | Price change | $2,060 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-14 | $7110.32 | -10.50% | $291,804 | -9.72% |
| 2023-05-14 | $7944.12 | 18.05% | $323,211 | 32.60% |
| 2022-05-14 | $6729.66 | 10.78% | $243,749 | 14.92% |
Listed by: David Garcia • Mainstay Brokerage LLC
Mls Name: NTREIS
Mls ID: #20929239
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.
