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 4724 Flat Rock Rd, Fort Worth, TX, 76132 at $498,000 posts ROI 27.45% with $1,037/mo cash flow from $4,578/mo rent. Total monthly income equals $4,578/mo, and annual cash flow records $12,445/yr on $165,087 to close. Return on cash invested measures 27.45% and rental yield reads 11.03% at the current $498,000. Equity gained on principal adds $3,214/yr, and 5% annual appreciation supports $137,588 by year five. Five-year ROI prints 144.49% and total cumulative return in cash totals $238,540.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $4,578/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 1976
0.35 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76132, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,148 (100%) |
| Owner Occupied HU | 4,149 (29.3%) |
| Renter Occupied HU | 8,935 (63.2%) |
| Vacant Housing Units | 1,064 ( 7.5%) |
| Median Home Value | $450,799 |
| Average Home Value | $567,053 |
Residential
13,306
Single Family
5,237
Multi-Family
8,069
Businesses
873
Date | Event | Price |
|---|---|---|
| 2024-08-06 | Price change | $498,000 |
| 2024-07-22 | Price change | $505,000 |
| 2024-07-20 | Listed for sale | $525,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $4351.72 | -2.06% | $464,875 | 19.82% |
| 2022-08-15 | $4443.27 | 1.78% | $387,984 | 13.97% |
| 2021-08-15 | $4365.46 | 1.77% | $340,436 | 12.54% |
Listed by: Beth Gaskill • Keller Williams Realty-FM
Mls Name: NTREIS
Mls ID: #20660233
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.
