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 4717 Homelands Way, Fort Worth, TX, 76135 listed at $299,900 pairs $2,568/mo rent with a $1,468/mo payment to leave $403/mo cash flow. Total monthly income runs $2,568/mo, and annual cash flow reaches $4,836/yr on $99,417 cash to close. Return on cash invested measures 24.77% in year one, and rental yield registers 10.28% at a $299,900 basis. Equity gained on principal adds $1,935/yr, and annual property appreciation at 5% supports $82,857 by year five. Five-year ROI tracks 130.27% and total cumulative return in cash totals $129,508. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,568/mo property income relative to a $1,468/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2014
5,096 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-09-19 | Listed for sale | $299,900 |
| 2025-09-16 | Listing removed | $304,900 |
| 2025-09-03 | Price change | $304,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-19 | $5365.07 | 9.21% | $320,569 | -2.52% |
| 2023-09-19 | $4912.54 | -16.15% | $328,858 | 18.40% |
| 2022-09-19 | $5858.93 | 4.89% | $277,744 | 23.96% |
Listed by: Charles Brown • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #21064124
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.
