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 Benbrook at 62 Legend Rd, Benbrook, TX, 76132 listed at $777,777 pairs $3,467/mo rent with a $3,807/mo payment. Total monthly income runs $3,467/mo. Return on cash invested measures 10.38% in year one, and rental yield registers 5.35% at a $777,777 basis. Equity gained on principal adds $5,019/yr, and annual property appreciation at 5% supports $214,885 by year five. Five-year ROI tracks 52.92% and total cumulative return in cash totals $135,422. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,467/mo property income relative to a $3,807/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1984
7,052 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76132, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,148 (100%) |
| Owner Occupied HU | 4,149 (29.3%) |
| Renter Occupied HU | 8,935 (63.2%) |
| Vacant Housing Units | 1,064 ( 7.5%) |
| Median Home Value | $450,799 |
| Average Home Value | $567,053 |
Residential
13,306
Single Family
5,237
Multi-Family
8,069
Businesses
873
Date | Event | Price |
|---|---|---|
| 2025-05-30 | Listed for sale | $777,777 |
| 2018-12-13 | Listing removed | $1,800 |
| 2018-10-20 | Price change | $1,800 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-30 | $8860.65 | 6.74% | $422,000 | 8.21% |
| 2023-05-30 | $8301.42 | 3.95% | $390,000 | 19.90% |
| 2022-05-30 | $7985.95 | 5.33% | $325,267 | 9.15% |
Listed by: Dylan King • Real Broker, LLC
Mls Name: NTREIS
Mls ID: #20930599
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.
