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 4928 Dacy Ln, Fort Worth, TX, 76116 priced at $436,000 converts $4,118/mo rent into $818/mo cash flow after a $2,134/mo obligation. Total monthly income equals $4,118/mo, and annual cash flow totals $9,810/yr on $144,534 invested. Return on cash invested prints 26.7% in year one, and rental yield reads 11.33% against a $436,000 entry. Equity gained on principal adds $2,813/yr, while 5% annual appreciation compiles into $120,459 by year five. Five-year ROI reaches 141.05% and total cumulative return in cash sums $203,870. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,118/mo property income covering a $2,134/mo payment, not borrower’s personal income.
Townhouse
Built in 2021
5,270 sqft lot
$N/A/sqft
$600 quarterly 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 |
|---|---|---|
| 2024-08-01 | Listed for sale | $436,000 |
| 2024-03-25 | Listing removed | N/A |
| 2024-02-21 | Price change | $448,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $7068.83 | -16.41% | $312,397 | -3.97% |
| 2022-08-14 | $8456.57 | 123.00% | $325,303 | 130.59% |
| 2021-08-14 | $3792.12 | 464.23% | $141,076 | 475.82% |
Listed by: Dawn Sumrall • Keller Williams Lonestar DFW
Mls Name: NTREIS
Mls ID: #20689646
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.
