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 4912 Happy Trl, Fort Worth, TX, 76244 listed at $479,900 pairs $4,915/mo rent with a $2,349/mo payment to leave $1,319/mo cash flow. Total monthly income runs $4,915/mo, and annual cash flow reaches $15,834/yr on $159,087 cash to close. Return on cash invested measures 29.86% in year one, and rental yield registers 12.29% at a $479,900 basis. Equity gained on principal adds $3,097/yr, and annual property appreciation at 5% supports $132,588 by year five. Five-year ROI tracks 157.93% and total cumulative return in cash totals $251,241. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,915/mo property income relative to a $2,349/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2005
6,534 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| 2024-07-25 | Listed for sale | $479,900 |
| 2024-07-17 | Listing removed | N/A |
| 2024-06-27 | Listed for sale | $499,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $10158.56 | 2.80% | $444,018 | 16.41% |
| 2022-08-15 | $9882.28 | 9.63% | $381,423 | 13.77% |
| 2021-08-15 | $9014.47 | 12.08% | $335,260 | 15.02% |
Listed by: Kc Kadaru • TEXSMART REALTY INC
Mls Name: NTREIS
Mls ID: #20678678
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.
