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 6321 Longhorn Herd Ln, Fort Worth, TX, 76123 offers $4,296/mo rent that, after a $1,762/mo payment, leaves $1,673/mo cash flow. Total monthly income is $4,296/mo, and annual cash flow is $20,075/yr on $119,307 cash. Return on cash invested measures 36.74% in year one, and rental yield stands at 14.32% at a $359,900 entry. Equity gained on principal adds $2,322/yr while 5% annual appreciation compounds into $99,434 by year five. Five-year ROI records 194.51% and total cumulative return in cash reaches $232,058. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,296/mo property income versus a $1,762/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2019
5,706 sqft lot
$N/A/sqft
$190 quarterly HOA
Neighborhood data shown for ZIP Code: 76123, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,000 (100%) |
| Owner Occupied HU | 11,766 (73.5%) |
| Renter Occupied HU | 3,326 (20.8%) |
| Vacant Housing Units | 908 ( 5.7%) |
| Median Home Value | $342,641 |
| Average Home Value | $373,292 |
Residential
15,980
Single Family
13,815
Multi-Family
2,165
Businesses
179
Date | Event | Price |
|---|---|---|
| 2024-08-01 | Listed for sale | $359,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $5397.62 | -15.17% | $362,985 | 21.00% |
| 2022-08-14 | $6362.71 | 4.47% | $300,000 | 17.65% |
| 2021-08-14 | $6090.64 | -23.59% | $255,000 | -7.08% |
Listed by: Peter Phouthavong • Universal Realty, Inc
Mls Name: NTREIS
Mls ID: #20682051
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.
