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% |
Rental property for sale in Fort Worth at 4921 Flamingo Rd, Fort Worth, TX, 76119 offers $2,634/mo rent that, after a $1,346/mo payment, leaves $678/mo cash flow. Total monthly income is $2,634/mo, and annual cash flow is $8,141/yr on $91,163 cash. Return on cash invested measures 28.84% in year one, and rental yield stands at 11.49% at a $275,000 entry. Equity gained on principal adds $1,775/yr while 5% annual appreciation compounds into $75,977 by year five. Five-year ROI records 151.97% and total cumulative return in cash reaches $138,539. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,634/mo property income versus a $1,346/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1954
10,715 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76119, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,035 (100%) |
| Owner Occupied HU | 8,890 (52.2%) |
| Renter Occupied HU | 7,287 (42.8%) |
| Vacant Housing Units | 858 ( 5.0%) |
| Median Home Value | $136,930 |
| Average Home Value | $177,699 |
Residential
16,480
Single Family
13,037
Multi-Family
3,443
Businesses
1,217
Date | Event | Price |
|---|---|---|
| 2025-07-31 | Listed for sale | $275,000 |
| 2025-07-29 | Listing removed | $275,000 |
| 2025-07-22 | Listed for sale | $275,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-31 | $1847.93 | -9.15% | $82,354 | -8.39% |
| 2023-07-31 | $2034.08 | 31.36% | $89,894 | 50.92% |
| 2022-07-31 | $1548.46 | 15.91% | $59,565 | 19.85% |
Listed by: Ana Valle • Ready Real Estate
Mls Name: NTREIS
Mls ID: #21018838
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.
