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 4813 Salmon Run Way, Fort Worth, TX, 76137 offers $2,371/mo rent that, after a $1,517/mo payment, leaves $131/mo cash flow. Total monthly income is $2,371/mo, and annual cash flow is $1,575/yr on $102,765 cash. Return on cash invested measures 21.44% in year one, and rental yield stands at 9.18% at a $310,000 entry. Equity gained on principal adds $2,000/yr while 5% annual appreciation compounds into $85,647 by year five. Five-year ROI records 112.46% and total cumulative return in cash reaches $115,567. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,371/mo property income versus a $1,517/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1996
5,227 sqft lot
$N/A/sqft
$66 bi-monthly HOA
Neighborhood data shown for ZIP Code: 76137, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 23,589 (100%) |
| Owner Occupied HU | 12,881 (54.6%) |
| Renter Occupied HU | 9,566 (40.6%) |
| Vacant Housing Units | 1,142 ( 4.8%) |
| Median Home Value | $329,314 |
| Average Home Value | $353,880 |
Residential
22,777
Single Family
15,251
Multi-Family
7,526
Businesses
803
Date | Event | Price |
|---|---|---|
| 2025-02-07 | Listed for sale | $310,000 |
| 2012-09-10 | Sold | N/A |
| 2012-06-06 | Price change | $118,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $5177.22 | 8.99% | $285,271 | -5.23% |
| 2023-02-13 | $4750.03 | -14.94% | $301,000 | 20.60% |
| 2022-02-13 | $5584.38 | 3.35% | $249,576 | 17.29% |
Listed by: Miriam Stevenson • RE/MAX Trinity
Mls Name: NTREIS
Mls ID: #20838281
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.
