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 Ridglea Ln, Fort Worth, TX, 76116 listed at $395,000 pairs $3,242/mo rent with a $1,933/mo payment to leave $348/mo cash flow. Total monthly income runs $3,242/mo, and annual cash flow reaches $4,174/yr on $130,943 cash to close. Return on cash invested measures 23.1% in year one, and rental yield registers 9.85% at a $395,000 basis. Equity gained on principal adds $2,549/yr, and annual property appreciation at 5% supports $109,131 by year five. Five-year ROI tracks 121.41% and total cumulative return in cash totals $158,982. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,242/mo property income relative to a $1,933/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2022
7,884 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76116, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,108 (100%) |
| Owner Occupied HU | 8,432 (33.6%) |
| Renter Occupied HU | 14,659 (58.4%) |
| Vacant Housing Units | 2,017 ( 8.0%) |
| Median Home Value | $366,259 |
| Average Home Value | $466,167 |
Residential
23,925
Single Family
13,115
Multi-Family
10,810
Businesses
1,943
Date | Event | Price |
|---|---|---|
| 2024-12-31 | Listed for sale | $395,000 |
| 2024-10-08 | Listing removed | $400,000 |
| 2024-09-30 | Listed for sale | $425,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $7582.36 | N/A | $425,000 | -26.09% |
| 2023-02-13 | N/A | N/A | $575,000 | 6288.89% |
| 2022-02-13 | $233.97 | 97.56% | $9,000 | 104.27% |
Listed by: Jessie Rittenhouse • CENTURY 21 JUDGE FITE CO.
Mls Name: NTREIS
Mls ID: #20804742
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.
