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 Lake Worth at 7032 Lotus Trl, Lake Worth, TX, 76135 uses $69,582 cash to close to unlock $1,674/yr annual cash flow and $140/mo monthly cash flow. Total monthly income runs $1,799/mo, and a $1,027/mo payment keeps the spread at $140/mo. Purchase price stands at $209,900, and rental yield measures 10.28% with $1,799/mo rent. Return on cash invested shows 22.31% in year one, and 5% annual appreciation builds toward $57,992 over five years. Five-year ROI reaches 118.03% and total cumulative return in cash records $82,124. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,799/mo property income covering a $1,027/mo payment rather than investor’s personal income.
Single Family
Built in 1950
7,840 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76135, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,736 (100%) |
| Owner Occupied HU | 5,433 (55.8%) |
| Renter Occupied HU | 3,527 (36.2%) |
| Vacant Housing Units | 776 ( 8.0%) |
| Median Home Value | $368,676 |
| Average Home Value | $419,949 |
Residential
8,573
Single Family
7,081
Multi-Family
1,492
Businesses
586
Date | Event | Price |
|---|---|---|
| 2025-09-19 | Listed for sale | $209,900 |
| 2025-08-11 | Listing removed | $214,900 |
| 2025-03-26 | Price change | $214,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-19 | $5490.57 | 10.06% | $247,000 | 5.92% |
| 2023-09-19 | $4988.67 | 10.19% | $233,200 | 26.74% |
| 2022-09-19 | $4527.19 | 41.41% | $184,000 | 47.20% |
Listed by: Shirley Melton • C21 Preferred Properties
Mls Name: NTREIS
Mls ID: #21065216
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.
