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 4900 Happy Trl, Fort Worth, TX, 76244 listed at $329,900 pairs $2,634/mo rent with a $1,615/mo payment to leave $260/mo cash flow. Total monthly income runs $2,634/mo, and annual cash flow reaches $3,117/yr on $109,362 cash to close. Return on cash invested measures 22.76% in year one, and rental yield registers 9.58% at a $329,900 basis. Equity gained on principal adds $2,129/yr, and annual property appreciation at 5% supports $91,145 by year five. Five-year ROI tracks 119.45% and total cumulative return in cash totals $130,635. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,634/mo property income relative to a $1,615/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2003
5,662 sqft lot
$N/A/sqft
$28 monthly HOA
Neighborhood data shown for ZIP Code: 76244, Keller, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 26,695 (100%) |
| Owner Occupied HU | 18,397 (68.9%) |
| Renter Occupied HU | 7,598 (28.5%) |
| Vacant Housing Units | 700 ( 2.6%) |
| Median Home Value | $378,885 |
| Average Home Value | $407,197 |
Residential
27,037
Single Family
22,763
Multi-Family
4,274
Businesses
1,631
Date | Event | Price |
|---|---|---|
| 2024-11-19 | Price change | $329,900 |
| 2024-10-04 | Price change | $338,500 |
| 2024-09-30 | Listed for sale | $340,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $5144.86 | 8.75% | $320,715 | -3.84% |
| 2023-12-27 | $4730.71 | -15.84% | $333,539 | 26.14% |
| 2022-12-27 | $5621.33 | 3.13% | $264,414 | 12.56% |
Listed by: Barbara Martin-Powell • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #20675041
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.
