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 Benbrook at 805 Keller Ave, Benbrook, TX, 76126 listed at $325,000 pairs $2,684/mo rent with a $1,591/mo payment to leave $373/mo cash flow. Total monthly income runs $2,684/mo, and annual cash flow reaches $4,471/yr on $107,738 cash to close. Return on cash invested measures 24.06% in year one, and rental yield registers 9.91% at a $325,000 basis. Equity gained on principal adds $2,097/yr, and annual property appreciation at 5% supports $89,792 by year five. Five-year ROI tracks 126.32% and total cumulative return in cash totals $136,093. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,684/mo property income relative to a $1,591/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1970
0.29 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76126, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,352 (100%) |
| Owner Occupied HU | 9,457 (76.6%) |
| Renter Occupied HU | 2,332 (18.9%) |
| Vacant Housing Units | 563 ( 4.6%) |
| Median Home Value | $446,296 |
| Average Home Value | $526,099 |
Residential
11,808
Single Family
10,726
Multi-Family
1,082
Businesses
660
Date | Event | Price |
|---|---|---|
| 2025-07-03 | Listed for sale | $325,000 |
| 2024-05-02 | Listing removed | N/A |
| 2024-04-01 | Pending sale | $228,250 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-03 | $4686.88 | 8.32% | $312,990 | 4.65% |
| 2023-07-03 | $4326.75 | -17.59% | $299,077 | 12.75% |
| 2022-07-03 | $5249.99 | 3.14% | $265,268 | 18.13% |
Listed by: Annie Sovereign • Worth Clark Realty
Mls Name: NTREIS
Mls ID: #20985595
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.
