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 4633 Feathercrest Dr, Fort Worth, TX, 76137 generates $2,548/mo in rent and, after a $1,713/mo payment, leaves $59/mo in cash flow. Total monthly income is $2,548/mo, and annual cash flow is $710/yr on $116,025 invested. Return on cash invested sits at 20.52% in year one, and rental yield is 8.74% on a $350,000 entry. Equity gained on principal adds $2,258/yr, while 5% annual appreciation builds toward $96,699 over five years. Five-year ROI reaches 107.36% and total cumulative return in cash sums $124,562. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,548/mo property income rather than buyer’s personal income.
Single Family
Built in 1988
5,401 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76137, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 23,589 (100%) |
| Owner Occupied HU | 12,881 (54.6%) |
| Renter Occupied HU | 9,566 (40.6%) |
| Vacant Housing Units | 1,142 ( 4.8%) |
| Median Home Value | $329,314 |
| Average Home Value | $353,880 |
Residential
22,777
Single Family
15,251
Multi-Family
7,526
Businesses
803
Date | Event | Price |
|---|---|---|
| 2024-11-29 | Price change | $350,000 |
| 2024-10-24 | Price change | $355,000 |
| 2024-10-01 | Listed for sale | $365,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $4780.16 | -5.46% | $336,016 | 1.00% |
| 2023-12-27 | $5056.46 | -31.03% | $332,684 | 17.58% |
| 2022-12-27 | $7331.05 | 15.30% | $282,954 | 19.66% |
Listed by: Hany Abdelmalek • Ready Real Estate
Mls Name: NTREIS
Mls ID: #20742604
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.
