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 Fort Worth at 933 Propeller Pkwy, Fort Worth, TX, 76131 offers $3,162/mo rent that, after a $1,696/mo payment, leaves $652/mo cash flow. Total monthly income is $3,162/mo, and annual cash flow is $7,826/yr on $114,857 cash. Return on cash invested measures 26.72% in year one, and rental yield stands at 10.95% at a $346,476 entry. Equity gained on principal adds $2,236/yr while 5% annual appreciation compounds into $95,725 by year five. Five-year ROI records 140.79% and total cumulative return in cash reaches $161,711. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,162/mo property income versus a $1,696/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2024
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 |
|---|---|---|
| 2024-11-26 | Price change | $346,476 |
| 2024-11-08 | Pending sale | $344,476 |
| 2024-10-30 | Listed for sale | $344,476 |
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: #20767035
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.
