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 4966 Willie St, Fort Worth, TX, 76105 listed at $367,500 pairs $2,005/mo rent with a $1,799/mo payment. Total monthly income runs $2,005/mo. Return on cash invested measures 13.17% in year one, and rental yield registers 6.55% at a $367,500 basis. Equity gained on principal adds $2,371/yr, and annual property appreciation at 5% supports $101,533 by year five. Five-year ROI tracks 68.23% and total cumulative return in cash totals $83,124. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,005/mo property income relative to a $1,799/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2005
7,013 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76105, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,993 (100%) |
| Owner Occupied HU | 4,041 (50.6%) |
| Renter Occupied HU | 3,316 (41.5%) |
| Vacant Housing Units | 636 ( 8.0%) |
| Median Home Value | $111,427 |
| Average Home Value | $171,274 |
Residential
7,461
Single Family
6,952
Multi-Family
509
Businesses
717
Date | Event | Price |
|---|---|---|
| 2025-05-30 | Price change | $367,500 |
| 2025-05-30 | Listed for sale | $367,900 |
| 2025-05-20 | Contingent | $367,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-30 | $7005.89 | 3.43% | $312,222 | 4.30% |
| 2023-05-30 | $6773.87 | 12.22% | $299,362 | 28.92% |
| 2022-05-30 | $6036.42 | 6.32% | $232,206 | 9.93% |
Listed by: Lucas Ruiz • DFW Property Connection, LLC
Mls Name: NTREIS
Mls ID: #20952281
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.
