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 4920 Marineway Dr, Fort Worth, TX, 76135 with 5% annual appreciation on a $375,000 basis while $3,412/mo rent supports operations. Total monthly income totals $3,412/mo and a $1,835/mo payment preserves $528/mo for cash returns. Annual cash flow comes to $6,335/yr on $124,313 deployed, and return on cash invested reaches 25.01% in year one. Equity gained on principal adds $2,420/yr, and five-year appreciation sums $103,606 alongside rental yield of 10.92%. Five-year ROI measures 132.12% and total cumulative return in cash totals $164,247.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,412/mo property income versus a $1,835/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2001
5,749 sqft lot
$N/A/sqft
$360 annually 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 |
|---|---|---|
| 2025-04-04 | Listed for sale | $375,000 |
| 2025-02-06 | Listing removed | $400,000 |
| 2024-12-21 | Price change | $400,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-05 | $8476.94 | 8.51% | $455,283 | 4.21% |
| 2023-04-05 | $7812.23 | -12.07% | $436,908 | 14.29% |
| 2022-04-05 | $8884.43 | 5.96% | $382,286 | 16.05% |
Listed by: Melanie Hunt • Century 21 Mike Bowman, Inc.
Mls Name: NTREIS
Mls ID: #20894167
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.
