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 545 Passenger Trl, Fort Worth, TX, 76131 at $379,990 posts ROI 23.94% with $423/mo cash flow from $3,162/mo rent. Total monthly income equals $3,162/mo, and annual cash flow records $5,074/yr on $125,967 to close. Return on cash invested measures 23.94% and rental yield reads 9.99% at the current $379,990. Equity gained on principal adds $2,452/yr, and 5% annual appreciation supports $104,984 by year five. Five-year ROI prints 125.77% and total cumulative return in cash totals $158,433.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $3,162/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 2024
5,924 sqft lot
$N/A/sqft
$442 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 |
|---|---|---|
| 2024-08-24 | Listed for sale | $379,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-09-02 | $1113.66 | N/A | $45,500 | N/A |
Listed by: Stephen Kahn • Century 21 Mike Bowman, Inc.
Mls Name: NTREIS
Mls ID: #20711361
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.
