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 4728 Maple Hill Dr, Fort Worth, TX, 76123 priced at $333,900 converts $2,621/mo rent into $247/mo cash flow after a $1,634/mo obligation. Total monthly income equals $2,621/mo, and annual cash flow totals $2,962/yr on $110,688 invested. Return on cash invested prints 22.59% in year one, and rental yield reads 9.42% against a $333,900 entry. Equity gained on principal adds $2,155/yr, while 5% annual appreciation compiles into $92,250 by year five. Five-year ROI reaches 118.41% and total cumulative return in cash sums $131,063. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,621/mo property income covering a $1,634/mo payment, not borrower’s personal income.
Single Family
Built in 2003
8,450 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-03-13 | Listed for sale | $333,900 |
| 2012-04-18 | Listing removed | $1,500 |
| 2012-04-13 | Price change | $1,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-13 | $5292.91 | 9.05% | $318,832 | -8.87% |
| 2023-03-13 | $4853.70 | -16.26% | $349,883 | 27.79% |
| 2022-03-13 | $5796.00 | -12.51% | $273,797 | 16.92% |
Listed by: Jared English • Congress Realty, Inc.
Mls Name: NTREIS
Mls ID: #20870652
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.
