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 932 Propeller Pkwy, Fort Worth, TX, 76131 earns $437/mo cash flow from $3,162/mo rent with a $1,844/mo payment. Total monthly income totals $3,162/mo, and annual cash flow totals $5,247/yr on $124,861 capital. ROI tracks 24.11% on current figures, and rental yield reads 10.07% at a $376,656 purchase. Equity gained on principal adds $2,431/yr, and 5% annual appreciation supports $104,063 over five years. Five-year ROI reaches 126.77% and total cumulative return in cash sums $158,287. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,162/mo property income instead of your personal income.
Single Family
Built in 2025
5,998 sqft lot
$N/A/sqft
$550 annually HOA
Neighborhood data shown for ZIP Code: 76131, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,998 (100%) |
| Owner Occupied HU | 14,795 (74.0%) |
| Renter Occupied HU | 4,776 (23.9%) |
| Vacant Housing Units | 427 ( 2.1%) |
| Median Home Value | $349,723 |
| Average Home Value | $371,956 |
Residential
19,770
Single Family
16,925
Multi-Family
2,845
Businesses
395
Date | Event | Price |
|---|---|---|
| 2025-03-04 | Listed for sale | $376,656 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Bradley Tiffan • Legend Home Corp
Mls Name: NTREIS
Mls ID: #20860848
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.
