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 9932 Chaparral Pass, Fort Worth, TX, 76126 with 5% annual appreciation on a $392,500 basis while $4,699/mo rent supports operations. Total monthly income totals $4,699/mo and a $1,921/mo payment preserves $1,868/mo for cash returns. Annual cash flow comes to $22,415/yr on $130,114 deployed, and return on cash invested reaches 37.14% in year one. Equity gained on principal adds $2,533/yr, and five-year appreciation sums $108,441 alongside rental yield of 14.37%. Five-year ROI measures 196.56% and total cumulative return in cash totals $255,745.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $4,699/mo property income versus a $1,921/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2021
9,016 sqft lot
$N/A/sqft
$300 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 |
|---|---|---|
| 2024-08-20 | Listed for sale | $392,500 |
| 2021-05-06 | Listing removed | N/A |
| 2021-01-01 | Price change | $369,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-30 | $6694.95 | -23.75% | $395,774 | 17.17% |
| 2022-08-30 | $8780.63 | 617.92% | $337,769 | 642.35% |
| 2021-08-30 | $1223.06 | -2.01% | $45,500 | N/A |
Listed by: Sara Watkins • Briggs Freeman Sotheby's Int'l
Mls Name: NTREIS
Mls ID: #20706269
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.
