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 Winthrop Ave W, Fort Worth, TX, 76116 with 5% annual appreciation on a $950,000 basis while $7,856/mo rent supports operations. Total monthly income totals $7,856/mo and a $4,650/mo payment preserves $1,100/mo for cash returns. Annual cash flow comes to $13,202/yr on $312,550 deployed, and return on cash invested reaches 24.28% in year one. Equity gained on principal adds $6,130/yr, and five-year appreciation sums $262,467 alongside rental yield of 9.92%. Five-year ROI measures 127.5% and total cumulative return in cash totals $398,498.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $7,856/mo property income versus a $4,650/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1955
0.40 Acres 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 |
|---|---|---|
| 2024-07-11 | Price change | $950,000 |
| 2024-06-07 | Price change | $1,000,000 |
| 2024-05-17 | Listed for sale | $1,100,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $15680.34 | -18.76% | $801,760 | -0.57% |
| 2022-08-15 | $19300.69 | 108.12% | $806,371 | 133.72% |
| 2021-08-15 | $9274.03 | -2.85% | $345,016 | -0.86% |
Listed by: Anne Bentley • JPAR - Plano
Mls Name: NTREIS
Mls ID: #20620194
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.
