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 7404 Whisterwheel Way, Fort Worth, TX, 76123 listed at $498,000 pairs $3,396/mo rent with a $2,437/mo payment. Total monthly income runs $3,396/mo. Return on cash invested measures 17.97% in year one, and rental yield registers 8.18% at a $498,000 basis. Equity gained on principal adds $3,214/yr, and annual property appreciation at 5% supports $137,588 by year five. Five-year ROI tracks 93.95% and total cumulative return in cash totals $155,104. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,396/mo property income relative to a $2,437/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2021
5,662 sqft lot
$N/A/sqft
$995 annually 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 |
|---|---|---|
| 2025-04-14 | Listed for sale | $498,000 |
| 2022-05-26 | Sold | N/A |
| 2022-01-11 | Pending sale | $471,698 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-14 | $8742.14 | 6.80% | $481,847 | 8.72% |
| 2023-04-14 | $8185.78 | 48.02% | $443,190 | 119.10% |
| 2022-04-14 | $5530.24 | 213.48% | $202,277 | 221.07% |
Listed by: Jonathan Minerick • HomeCoin.com
Mls Name: NTREIS
Mls ID: #20902490
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.
