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 4904 Glade St, Fort Worth, TX, 76114 offers $3,238/mo rent that, after a $1,175/mo payment, leaves $1,531/mo cash flow. Total monthly income is $3,238/mo, and annual cash flow is $18,372/yr on $79,560 cash. Return on cash invested measures 43% in year one, and rental yield stands at 16.19% at a $240,000 entry. Equity gained on principal adds $1,549/yr while 5% annual appreciation compounds into $66,308 by year five. Five-year ROI records 227.88% and total cumulative return in cash reaches $181,298. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,238/mo property income versus a $1,175/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1958
8,102 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76114, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,109 (100%) |
| Owner Occupied HU | 6,070 (50.1%) |
| Renter Occupied HU | 4,859 (40.1%) |
| Vacant Housing Units | 1,180 ( 9.7%) |
| Median Home Value | $246,422 |
| Average Home Value | $339,763 |
Residential
11,030
Single Family
9,409
Multi-Family
1,621
Businesses
720
Date | Event | Price |
|---|---|---|
| 2024-08-06 | Listed for sale | $240,000 |
| 2020-06-09 | Sold | N/A |
| 2020-05-14 | Pending sale | $165,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $3959.31 | -10.31% | $165,000 | 2.89% |
| 2022-08-14 | $4414.22 | 14.50% | $160,365 | 10.56% |
| 2021-08-14 | $3855.15 | 9.56% | $145,045 | 7.42% |
Listed by: Renee Kolar • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #20694298
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.
