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 Wildriver Trl, Fort Worth, TX, 76131 priced at $429,990 pairs $3,154/mo rent with $59/mo cash flow after a $2,105/mo payment. Total monthly income equals $3,154/mo, and annual cash flow comes to $710/yr on $142,542 invested. Return on cash invested is 20.41% in year one, and rental yield stands at 8.8% on a $429,990 basis. Equity gained on principal adds $2,775/yr, and 5% annual appreciation accumulates to $118,798 by year five. Five-year ROI measures 106.86% and total cumulative return in cash reaches $152,315. For financing, Ziffy Mortgage’s DSCR program evaluates $3,154/mo property income against a $2,105/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2022
7,492 sqft lot
$N/A/sqft
$220 semi-annually HOA
Neighborhood data shown for ZIP Code: 76131, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,998 (100%) |
| Owner Occupied HU | 14,795 (74.0%) |
| Renter Occupied HU | 4,776 (23.9%) |
| Vacant Housing Units | 427 ( 2.1%) |
| Median Home Value | $349,723 |
| Average Home Value | $371,956 |
Residential
19,770
Single Family
16,925
Multi-Family
2,845
Businesses
395
Date | Event | Price |
|---|---|---|
| 2025-02-05 | Listed for sale | $429,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $3412.94 | -26.81% | $307,097 | -20.95% |
| 2023-02-13 | $4663.12 | 730.52% | $388,474 | 811.91% |
| 2022-02-13 | $561.47 | -1.99% | $42,600 | N/A |
Listed by: Chandrakanta Upadhyaya • Beam Real Estate, LLC
Mls Name: NTREIS
Mls ID: #20815874
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.
