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 4805 Mill Creek Trl, Fort Worth, TX, 76179 listed at $340,000 pairs $3,085/mo rent with a $1,664/mo payment to leave $470/mo cash flow. Total monthly income runs $3,085/mo, and annual cash flow reaches $5,638/yr on $112,710 cash to close. Return on cash invested measures 24.91% in year one, and rental yield registers 10.89% at a $340,000 basis. Equity gained on principal adds $2,194/yr, and annual property appreciation at 5% supports $93,936 by year five. Five-year ROI tracks 131.63% and total cumulative return in cash totals $148,362. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,085/mo property income relative to a $1,664/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1994
9,779 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76179, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,691 (100%) |
| Owner Occupied HU | 22,929 (79.9%) |
| Renter Occupied HU | 4,858 (16.9%) |
| Vacant Housing Units | 904 ( 3.2%) |
| Median Home Value | $355,811 |
| Average Home Value | $415,903 |
Residential
27,373
Single Family
25,754
Multi-Family
1,619
Businesses
1,077
Date | Event | Price |
|---|---|---|
| 2024-09-30 | Listed for sale | $340,000 |
| 2024-08-21 | Listing removed | $360,000 |
| 2024-07-20 | Listed for sale | $379,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $8015.33 | -2.74% | $327,481 | 9.38% |
| 2022-10-23 | $8241.33 | 18.07% | $299,402 | 20.20% |
| 2021-10-23 | $6980.30 | 1.01% | $249,092 | 3.14% |
Listed by: Brenda Lindeman • McCown Real Estate, LLC
Mls Name: NTREIS
Mls ID: #20679347
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.
