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 4820 Lemon Grove Dr, Fort Worth, TX, 76135 offers $3,058/mo rent that, after a $1,713/mo payment, leaves $412/mo cash flow. Total monthly income is $3,058/mo, and annual cash flow is $4,947/yr on $116,025 cash. Return on cash invested measures 24.17% in year one, and rental yield stands at 10.48% at a $350,000 entry. Equity gained on principal adds $2,258/yr while 5% annual appreciation compounds into $96,699 by year five. Five-year ROI records 127.53% and total cumulative return in cash reaches $147,962. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,058/mo property income versus a $1,713/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2006
5,096 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76135, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,736 (100%) |
| Owner Occupied HU | 5,433 (55.8%) |
| Renter Occupied HU | 3,527 (36.2%) |
| Vacant Housing Units | 776 ( 8.0%) |
| Median Home Value | $368,676 |
| Average Home Value | $419,949 |
Residential
8,573
Single Family
7,081
Multi-Family
1,492
Businesses
586
Date | Event | Price |
|---|---|---|
| 2025-01-18 | Listed for sale | $350,000 |
| 2013-09-27 | Listing removed | $122,900 |
| 2013-08-15 | Listed for sale | $122,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $7694.18 | -6.16% | $317,000 | -5.37% |
| 2023-02-13 | $8199.38 | 9.88% | $335,000 | 23.57% |
| 2022-02-13 | $7462.42 | 18.61% | $271,104 | 20.75% |
Listed by: Pam Hudson • Peak Point Real Estate
Mls Name: NTREIS
Mls ID: #20820595
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.
