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 4817 Salmon Run Way, Fort Worth, TX, 76137 offers $2,845/mo rent that, after a $1,651/mo payment, leaves $261/mo cash flow. Total monthly income is $2,845/mo, and annual cash flow is $3,138/yr on $111,848 cash. Return on cash invested measures 22.71% in year one, and rental yield stands at 10.12% at a $337,400 entry. Equity gained on principal adds $2,177/yr while 5% annual appreciation compounds into $93,217 by year five. Five-year ROI records 119.84% and total cumulative return in cash reaches $134,034. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,845/mo property income versus a $1,651/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1995
5,227 sqft lot
$N/A/sqft
$66 annually 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 |
|---|---|---|
| 2025-01-22 | Price change | $337,400 |
| 2024-12-30 | Price change | $344,900 |
| 2024-12-03 | Price change | $354,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $7749.38 | -13.79% | $320,000 | -13.04% |
| 2023-02-13 | $8989.47 | 5.83% | $367,988 | 18.96% |
| 2022-02-13 | $8494.27 | 23.62% | $309,344 | 28.03% |
Listed by: Susan Livingston • Coldwell Banker Apex, REALTORS
Mls Name: NTREIS
Mls ID: #20734230
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.
