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 4732 Eagle Trace Dr, Fort Worth, TX, 76244 offers $4,925/mo rent that, after a $1,982/mo payment, leaves $2,008/mo cash flow. Total monthly income is $4,925/mo, and annual cash flow is $24,093/yr on $134,258 cash. Return on cash invested measures 37.85% in year one, and rental yield stands at 14.59% at a $405,000 entry. Equity gained on principal adds $2,613/yr while 5% annual appreciation compounds into $111,894 by year five. Five-year ROI records 200.4% and total cumulative return in cash reaches $269,054. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,925/mo property income versus a $1,982/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2001
7,143 sqft lot
$N/A/sqft
$450 annually HOA
Neighborhood data shown for ZIP Code: 76244, Keller, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 26,695 (100%) |
| Owner Occupied HU | 18,397 (68.9%) |
| Renter Occupied HU | 7,598 (28.5%) |
| Vacant Housing Units | 700 ( 2.6%) |
| Median Home Value | $378,885 |
| Average Home Value | $407,197 |
Residential
27,037
Single Family
22,763
Multi-Family
4,274
Businesses
1,631
Date | Event | Price |
|---|---|---|
| 2024-07-18 | Price change | $405,000 |
| 2024-07-05 | Listed for sale | $425,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $6406.04 | -13.25% | $420,515 | 13.39% |
| 2022-08-15 | $7384.90 | N/A | $370,865 | 26.53% |
| 2021-08-15 | N/A | N/A | $293,106 | 5.94% |
Listed by: Danielle Doty • Doty Real Estate LLC
Mls Name: NTREIS
Mls ID: #20665668
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.
