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 701 Lazy Crest Dr, Fort Worth, TX, 76140 offers a 10.24% rental yield on a $260,000 purchase with $2,219/mo rent. Total monthly income registers $2,219/mo, and a $1,273/mo payment leaves $345/mo available for distribution. Annual cash flow reaches $4,136/yr on $86,190 to close, and return on cash invested stands at 24.71% in year one. Equity gained on principal adds $1,678/yr while 5% annual appreciation supports $71,833 over five years. Portfolio math shows five-year ROI at 129.92% and total cumulative return in cash at $111,977. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,219/mo property income against a $1,273/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2011
5,488 sqft lot
$N/A/sqft
$300 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 |
|---|---|---|
| 2025-02-06 | Listed for sale | $260,000 |
| 2023-04-06 | Listing removed | N/A |
| 2022-10-04 | Listing removed | $279,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $3940.77 | 9.72% | $258,459 | -4.37% |
| 2023-02-13 | $3591.68 | -19.85% | $270,279 | 22.79% |
| 2022-02-13 | $4481.08 | -14.77% | $220,118 | 18.43% |
Listed by: Paula Sanders • eXp Realty, LLC
Mls Name: NTREIS
Mls ID: #20833272
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.
