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 Benbrook at 917 Cottonwood Trl, Benbrook, TX, 76126 priced at $300,000 pairs $2,440/mo rent with $244/mo cash flow after a $1,468/mo payment. Total monthly income equals $2,440/mo, and annual cash flow comes to $2,933/yr on $99,450 invested. Return on cash invested is 22.86% in year one, and rental yield stands at 9.76% on a $300,000 basis. Equity gained on principal adds $1,936/yr, and 5% annual appreciation accumulates to $82,884 by year five. Five-year ROI measures 120.16% and total cumulative return in cash reaches $119,496. For financing, Ziffy Mortgage’s DSCR program evaluates $2,440/mo property income against a $1,468/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1983
10,105 sqft lot
$N/A/sqft
$280 annually 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 |
|---|---|---|
| 2025-05-08 | Listed for sale | $300,000 |
| 2023-06-13 | Listing removed | N/A |
| 2023-06-13 | Price change | $1,975 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-08 | $5450.87 | -1.27% | $259,605 | 0.09% |
| 2023-05-08 | $5521.13 | 3.77% | $259,382 | 19.69% |
| 2022-05-08 | $5320.74 | 1.92% | $216,713 | 5.62% |
Listed by: Michelle Woodland • Mainstay Brokerage LLC
Mls Name: NTREIS
Mls ID: #20926661
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.
