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 4862 Dunlap Dr, Fort Worth, TX, 76119 with 5% annual appreciation on a $315,000 basis while $2,695/mo rent supports operations. Total monthly income totals $2,695/mo and a $1,542/mo payment preserves $427/mo for cash returns. Annual cash flow comes to $5,120/yr on $104,423 deployed, and return on cash invested reaches 24.81% in year one. Equity gained on principal adds $2,033/yr, and five-year appreciation sums $87,029 alongside rental yield of 10.27%. Five-year ROI measures 130.47% and total cumulative return in cash totals $136,241.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,695/mo property income versus a $1,542/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1952
0.28 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76119, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,035 (100%) |
| Owner Occupied HU | 8,890 (52.2%) |
| Renter Occupied HU | 7,287 (42.8%) |
| Vacant Housing Units | 858 ( 5.0%) |
| Median Home Value | $136,930 |
| Average Home Value | $177,699 |
Residential
16,480
Single Family
13,037
Multi-Family
3,443
Businesses
1,217
Date | Event | Price |
|---|---|---|
| 2025-04-03 | Price change | $315,000 |
| 2024-06-19 | Pending sale | $294,900 |
| 2024-06-08 | Contingent | $294,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-03 | $5564.82 | 3.33% | $248,000 | 4.20% |
| 2023-04-03 | $5385.39 | -2.14% | $238,000 | 12.43% |
| 2022-04-03 | $5503.19 | 20.90% | $211,694 | 25.01% |
Listed by: Rose Badillo • United Real Estate DFW
Mls Name: NTREIS
Mls ID: #20864133
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.
