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 Lake Worth at 7401 Navajo Trl, Lake Worth, TX, 76135 priced at $270,000 converts $3,835/mo rent into $1,834/mo cash flow after a $1,322/mo obligation. Total monthly income equals $3,835/mo, and annual cash flow totals $22,010/yr on $89,505 invested. Return on cash invested prints 44.5% in year one, and rental yield reads 17.04% against a $270,000 entry. Equity gained on principal adds $1,742/yr, while 5% annual appreciation compiles into $74,596 by year five. Five-year ROI reaches 236.35% and total cumulative return in cash sums $211,549. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,835/mo property income covering a $1,322/mo payment, not borrower’s personal income.
Single Family
Built in 2004
6,185 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 |
|---|---|---|
| 2024-08-15 | Listed for sale | $270,000 |
| 2010-02-13 | Listing removed | $59,900 |
| 2010-01-27 | Listed for sale | $59,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-30 | $5446.50 | 15.41% | $254,601 | 32.74% |
| 2022-08-30 | $4719.09 | 1.01% | $191,800 | 5.15% |
| 2021-08-30 | $4672.08 | 17.38% | $182,414 | 17.69% |
Listed by: Nick Marquez • Keller Williams Heritage West
Mls Name: NTREIS
Mls ID: #20704036
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.
