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 4925 Breezewind Ln, Fort Worth, TX, 76123 priced at $357,000 pairs $4,193/mo rent with $1,616/mo cash flow after a $1,747/mo payment. Total monthly income equals $4,193/mo, and annual cash flow comes to $19,398/yr on $118,346 invested. Return on cash invested is 36.3% in year one, and rental yield stands at 14.09% on a $357,000 basis. Equity gained on principal adds $2,304/yr, and 5% annual appreciation accumulates to $98,633 by year five. Five-year ROI measures 192.11% and total cumulative return in cash reaches $227,356. For financing, Ziffy Mortgage’s DSCR program evaluates $4,193/mo property income against a $1,747/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2014
7,196 sqft lot
$N/A/sqft
$229 semi-annually HOA
Neighborhood data shown for ZIP Code: 76123, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,000 (100%) |
| Owner Occupied HU | 11,766 (73.5%) |
| Renter Occupied HU | 3,326 (20.8%) |
| Vacant Housing Units | 908 ( 5.7%) |
| Median Home Value | $342,641 |
| Average Home Value | $373,292 |
Residential
15,980
Single Family
13,815
Multi-Family
2,165
Businesses
179
Date | Event | Price |
|---|---|---|
| 2024-08-09 | Listed for sale | $357,000 |
| 2018-07-13 | Sold | N/A |
| 2018-06-25 | Pending sale | $247,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $5409.53 | -15.15% | $382,065 | 28.27% |
| 2022-08-14 | $6375.13 | 4.47% | $297,853 | 12.32% |
| 2021-08-14 | $6102.20 | 7.89% | $265,183 | 14.19% |
Listed by: Anyiesa Johnson • Opendoor Brokerage, LLC
Mls Name: NTREIS
Mls ID: #20698466
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.
