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 509 Roundrock Ln, Fort Worth, TX, 76140 offers $4,890/mo rent that, after a $1,835/mo payment, leaves $2,184/mo cash flow. Total monthly income is $4,890/mo, and annual cash flow is $26,207/yr on $124,313 cash. Return on cash invested measures 40.99% in year one, and rental yield stands at 15.65% at a $375,000 entry. Equity gained on principal adds $2,420/yr while 5% annual appreciation compounds into $103,606 by year five. Five-year ROI records 217.23% and total cumulative return in cash reaches $270,039. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,890/mo property income versus a $1,835/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2004
0.17 sqft lot
$N/A/sqft
$239 semi-annually HOA
Neighborhood data shown for ZIP Code: 76140, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,593 (100%) |
| Owner Occupied HU | 7,775 (67.1%) |
| Renter Occupied HU | 3,399 (29.3%) |
| Vacant Housing Units | 419 ( 3.6%) |
| Median Home Value | $245,690 |
| Average Home Value | $274,715 |
Residential
10,973
Single Family
9,593
Multi-Family
1,380
Businesses
853
Date | Event | Price |
|---|---|---|
| 2024-08-28 | Listed for sale | $375,000 |
| 2020-06-29 | Sold | N/A |
| 2020-06-08 | Pending sale | $239,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-09-02 | $5637.41 | -35.05% | $392,689 | 24.92% |
| 2022-09-02 | $8679.10 | 14.10% | $314,358 | 16.91% |
| 2021-09-02 | $7606.49 | 32.43% | $268,885 | 5.94% |
Listed by: Rodell Jefferson • HomeSmart Stars
Mls Name: NTREIS
Mls ID: #20596011
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.
