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 521 Autumn Park, Fort Worth, TX, 76140 generates $3,644/mo in rent and, after a $1,835/mo payment, leaves $938/mo in cash flow. Total monthly income is $3,644/mo, and annual cash flow is $11,255/yr on $124,313 invested. Return on cash invested sits at 28.96% in year one, and rental yield is 11.66% on a $375,000 entry. Equity gained on principal adds $2,420/yr, while 5% annual appreciation builds toward $103,606 over five years. Five-year ROI reaches 152.74% and total cumulative return in cash sums $189,879. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,644/mo property income rather than buyer’s personal income.
Single Family
Built in 2004
6,621 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 |
|---|---|---|
| 2024-10-19 | Price change | $375,000 |
| 2024-07-11 | Listed for sale | $390,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $5835.33 | -14.42% | $467,192 | 25.76% |
| 2022-10-23 | $6818.77 | 4.66% | $371,496 | 17.59% |
| 2021-10-23 | $6515.26 | 7.85% | $315,935 | 6.19% |
Listed by: Almy Prefontaine • Keller Williams Fort Worth
Mls Name: NTREIS
Mls ID: #20655731
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.
