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 Lariat Trl, Fort Worth, TX, 76180 earns $1,775/mo cash flow from $4,477/mo rent with a $1,860/mo payment. Total monthly income totals $4,477/mo, and annual cash flow totals $21,296/yr on $125,970 capital. ROI tracks 36.81% on current figures, and rental yield reads 14.14% at a $380,000 purchase. Equity gained on principal adds $2,452/yr, and 5% annual appreciation supports $104,987 over five years. Five-year ROI reaches 194.71% and total cumulative return in cash sums $245,281. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,477/mo property income instead of your personal income.
Single Family
Built in 1979
0.28 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76180, North Richland Hills, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,061 (100%) |
| Owner Occupied HU | 8,037 (44.5%) |
| Renter Occupied HU | 8,782 (48.6%) |
| Vacant Housing Units | 1,242 ( 6.9%) |
| Median Home Value | $344,927 |
| Average Home Value | $380,786 |
Residential
17,028
Single Family
10,367
Multi-Family
6,661
Businesses
1,091
Date | Event | Price |
|---|---|---|
| 2024-11-06 | Listed for sale | $380,000 |
| 2003-09-10 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $4787.25 | -13.89% | $404,216 | -0.03% |
| 2023-12-27 | $5559.46 | -11.75% | $404,325 | 21.59% |
| 2022-12-27 | $6299.36 | -6.58% | $332,538 | 13.14% |
Listed by: Shannon Johnson • Compass RE Texas, LLC
Mls Name: NTREIS
Mls ID: #20772020
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.
