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 4908 Woodbend Ct, Fort Worth, TX, 76132 priced at $800,000 converts $5,959/mo rent into $185/mo cash flow after a $3,916/mo obligation. Total monthly income equals $5,959/mo, and annual cash flow totals $2,226/yr on $263,200 invested. Return on cash invested prints 20.91% in year one, and rental yield reads 8.94% against a $800,000 entry. Equity gained on principal adds $5,162/yr, while 5% annual appreciation compiles into $221,025 by year five. Five-year ROI reaches 109.52% and total cumulative return in cash sums $288,248. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $5,959/mo property income covering a $3,916/mo payment, not borrower’s personal income.
Single Family
Built in 1990
0.30 Acres lot
$N/A/sqft
$50 annually HOA
Neighborhood data shown for ZIP Code: 76132, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,148 (100%) |
| Owner Occupied HU | 4,149 (29.3%) |
| Renter Occupied HU | 8,935 (63.2%) |
| Vacant Housing Units | 1,064 ( 7.5%) |
| Median Home Value | $450,799 |
| Average Home Value | $567,053 |
Residential
13,306
Single Family
5,237
Multi-Family
8,069
Businesses
873
Date | Event | Price |
|---|---|---|
| 2025-02-06 | Listed for sale | $800,000 |
| 2017-08-29 | Listing removed | $489,900 |
| 2017-08-10 | Pending sale | $489,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $14241.85 | 1.69% | $634,698 | 2.55% |
| 2023-02-13 | $14005.12 | 6.80% | $618,937 | 22.70% |
| 2022-02-13 | $13113.31 | 5.98% | $504,436 | 9.59% |
Listed by: Leah Littenberg • Fine Point Homes Real Estate
Mls Name: NTREIS
Mls ID: #20835050
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.
