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 4912 Dax Dr, Fort Worth, TX, 76135 priced at $265,000 pairs $1,520/mo rent with after a $1,297/mo payment. Total monthly income equals $1,520/mo. Return on cash invested is 14.93% in year one, and rental yield stands at 6.88% on a $265,000 basis. Equity gained on principal adds $1,710/yr, and 5% annual appreciation accumulates to $73,215 by year five. Five-year ROI measures 77.36% and total cumulative return in cash reaches $67,959. For financing, Ziffy Mortgage’s DSCR program evaluates $1,520/mo property income against a $1,297/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1994
7,405 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76135, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,736 (100%) |
| Owner Occupied HU | 5,433 (55.8%) |
| Renter Occupied HU | 3,527 (36.2%) |
| Vacant Housing Units | 776 ( 8.0%) |
| Median Home Value | $368,676 |
| Average Home Value | $419,949 |
Residential
8,573
Single Family
7,081
Multi-Family
1,492
Businesses
586
Date | Event | Price |
|---|---|---|
| 2025-06-06 | Listed for sale | $265,000 |
| 2020-08-04 | Sold | N/A |
| 2020-06-06 | Pending sale | $229,700 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2019-06-07 | $5938.40 | 6.84% | $205,994 | 8.91% |
| 2018-06-07 | $5558.44 | 37.70% | $189,134 | 8.46% |
| 2017-06-07 | $4036.54 | 9.25% | $174,386 | 7.36% |
Listed by: Charles Horn • eList Realty, LLC
Mls Name: NTREIS
Mls ID: #20962148
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.
