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 957 Crest Breeze Dr, Fort Worth, TX, 76052 listed at $400,000 pairs $3,224/mo rent with a $1,958/mo payment to leave $346/mo cash flow. Total monthly income runs $3,224/mo, and annual cash flow reaches $4,156/yr on $132,600 cash to close. Return on cash invested measures 23.04% in year one, and rental yield registers 9.67% at a $400,000 basis. Equity gained on principal adds $2,581/yr, and annual property appreciation at 5% supports $110,513 by year five. Five-year ROI tracks 121% and total cumulative return in cash totals $160,444. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,224/mo property income relative to a $1,958/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2021
6,969 sqft lot
$N/A/sqft
$396 annually HOA
Neighborhood data shown for ZIP Code: 76052, Haslet, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,869 (100%) |
| Owner Occupied HU | 12,259 (82.4%) |
| Renter Occupied HU | 2,138 (14.4%) |
| Vacant Housing Units | 472 ( 3.2%) |
| Median Home Value | $441,156 |
| Average Home Value | $497,392 |
Residential
13,607
Single Family
13,101
Multi-Family
506
Businesses
605
Date | Event | Price |
|---|---|---|
| 2025-07-25 | Listed for sale | $400,000 |
| 2023-11-15 | Listing removed | N/A |
| 2023-11-07 | Price change | $409,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Shawn Delgado • Keller Williams Fort Worth
Mls Name: NTREIS
Mls ID: #21012503
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.
