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 4837 S Ridge Ter, Fort Worth, TX, 76133 offers $2,335/mo rent that, after a $1,346/mo payment, leaves $179/mo cash flow. Total monthly income is $2,335/mo, and annual cash flow is $2,149/yr on $91,163 cash. Return on cash invested measures 22.27% in year one, and rental yield stands at 10.19% at a $275,000 entry. Equity gained on principal adds $1,775/yr while 5% annual appreciation compounds into $75,977 by year five. Five-year ROI records 117.69% and total cumulative return in cash reaches $107,291. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,335/mo property income versus a $1,346/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1954
9,016 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76133, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,225 (100%) |
| Owner Occupied HU | 11,543 (57.1%) |
| Renter Occupied HU | 7,862 (38.9%) |
| Vacant Housing Units | 820 ( 4.1%) |
| Median Home Value | $269,842 |
| Average Home Value | $289,873 |
Residential
19,433
Single Family
15,930
Multi-Family
3,503
Businesses
729
Date | Event | Price |
|---|---|---|
| 2025-01-08 | Price change | $275,000 |
| 2024-10-08 | Listed for sale | $290,000 |
| 2024-04-22 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $6969.84 | 5.30% | $310,616 | 6.19% |
| 2023-02-13 | $6618.77 | N/A | $292,507 | 13.05% |
| 2022-02-13 | N/A | N/A | $258,735 | 50.14% |
Listed by: Randi Dukes • Repeat Realty, LLC
Mls Name: NTREIS
Mls ID: #20749595
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.
