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 4658 Barbara Rd, Fort Worth, TX, 76114 with 5% annual appreciation on a $450,000 basis while $3,302/mo rent supports operations. Total monthly income totals $3,302/mo and a $2,203/mo payment preserves $28/mo for cash returns. Annual cash flow comes to $331/yr on $149,175 deployed, and return on cash invested reaches 20.13% in year one. Equity gained on principal adds $2,904/yr, and five-year appreciation sums $124,327 alongside rental yield of 8.81%. Five-year ROI measures 105.46% and total cumulative return in cash totals $157,326.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,302/mo property income versus a $2,203/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1985
0.30 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76114, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,109 (100%) |
| Owner Occupied HU | 6,070 (50.1%) |
| Renter Occupied HU | 4,859 (40.1%) |
| Vacant Housing Units | 1,180 ( 9.7%) |
| Median Home Value | $246,422 |
| Average Home Value | $339,763 |
Residential
11,030
Single Family
9,409
Multi-Family
1,621
Businesses
720
Date | Event | Price |
|---|---|---|
| 2025-07-22 | Listed for sale | $450,000 |
| 2025-07-01 | Listing removed | $450,000 |
| 2025-04-17 | Price change | $450,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-22 | $8357.59 | N/A | $343,692 | 2.89% |
| 2023-07-22 | N/A | N/A | $334,030 | 16.21% |
| 2022-07-22 | $8031.69 | 14.45% | $287,435 | 8.38% |
Listed by: Debra Crumbie • Crumbie Real Estate, LLC
Mls Name: NTREIS
Mls ID: #20875051
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.
