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 4640 Summer Oaks Ln, Fort Worth, TX, 76123 generates $3,486/mo in rent and, after a $1,718/mo payment, leaves $777/mo in cash flow. Total monthly income is $3,486/mo, and annual cash flow is $9,329/yr on $116,357 invested. Return on cash invested sits at 27.93% in year one, and rental yield is 11.92% on a $351,000 entry. Equity gained on principal adds $2,265/yr, while 5% annual appreciation builds toward $96,975 over five years. Five-year ROI reaches 147.85% and total cumulative return in cash sums $172,036. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,486/mo property income rather than buyer’s personal income.
Single Family
Built in 2003
6,054 sqft lot
$N/A/sqft
$210 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 |
|---|---|---|
| 2025-03-24 | Listed for sale | $351,000 |
| 2018-08-22 | Sold | N/A |
| 2018-07-30 | Pending sale | $229,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-24 | $7956.26 | -3.95% | $326,520 | -3.11% |
| 2023-03-24 | $8283.44 | 1.91% | $337,017 | 14.48% |
| 2022-03-24 | $8127.86 | 15.91% | $294,392 | 18.76% |
Listed by: Latoya Bryant Contreras • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #20878741
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.
