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 4637 Summer Oaks Ln, Fort Worth, TX, 76123 offers a 10.68% rental yield on a $310,000 purchase with $2,758/mo rent. Total monthly income registers $2,758/mo, and a $1,517/mo payment leaves $484/mo available for distribution. Annual cash flow reaches $5,806/yr on $102,765 to close, and return on cash invested stands at 25.56% in year one. Equity gained on principal adds $2,000/yr while 5% annual appreciation supports $85,647 over five years. Portfolio math shows five-year ROI at 134.64% and total cumulative return in cash at $138,367. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,758/mo property income against a $1,517/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2002
5,488 sqft lot
$N/A/sqft
$210 quarterly 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 |
|---|---|---|
| 2025-04-25 | Listed for sale | $310,000 |
| 2025-04-24 | Listing removed | $333,000 |
| 2025-03-17 | Pending sale | $333,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-25 | $4617.07 | 1.68% | $279,545 | -13.45% |
| 2023-04-25 | $4540.87 | -16.99% | $322,976 | 14.45% |
| 2022-04-25 | $5470.05 | 4.00% | $282,190 | 24.57% |
Listed by: Katherine Mitchell • Keller Williams Realty-FM
Mls Name: NTREIS
Mls ID: #20914813
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.
