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 Benbrook at 4904 Ridge Cir, Benbrook, TX, 76126 priced at $450,000 pairs $2,440/mo rent with after a $2,203/mo payment. Total monthly income equals $2,440/mo. Return on cash invested is 13.26% in year one, and rental yield stands at 6.51% on a $450,000 basis. Equity gained on principal adds $2,904/yr, and 5% annual appreciation accumulates to $124,327 by year five. Five-year ROI measures 68.56% and total cumulative return in cash reaches $102,270. For financing, Ziffy Mortgage’s DSCR program evaluates $2,440/mo property income against a $2,203/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2003
10,454 sqft lot
$N/A/sqft
$800 annually HOA
Neighborhood data shown for ZIP Code: 76126, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,352 (100%) |
| Owner Occupied HU | 9,457 (76.6%) |
| Renter Occupied HU | 2,332 (18.9%) |
| Vacant Housing Units | 563 ( 4.6%) |
| Median Home Value | $446,296 |
| Average Home Value | $526,099 |
Residential
11,808
Single Family
10,726
Multi-Family
1,082
Businesses
660
Date | Event | Price |
|---|---|---|
| 2024-12-04 | Listed for sale | $450,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $2831.00 | -41.28% | $482,175 | -0.42% |
| 2023-12-27 | $4821.18 | -2.00% | $484,199 | 36.21% |
| 2022-12-27 | $4919.53 | 1.29% | $355,489 | 8.54% |
Listed by: Carley Moore • League Real Estate
Mls Name: NTREIS
Mls ID: #20787180
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.
