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 Perry Plan, Augusta Square, Fort Worth, TX, 76120 generates $3,196/mo in rent, after a $2,364/mo payment. Total monthly income is $3,196/mo. Return on cash invested sits at 18.12% in year one, and rental yield is 7.94% on a $482,990 entry. Equity gained on principal adds $3,117/yr, while 5% annual appreciation builds toward $133,441 over five years. Five-year ROI reaches 94.47% and total cumulative return in cash sums $151,255. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,196/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76120, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,123 (100%) |
| Owner Occupied HU | 4,007 (43.9%) |
| Renter Occupied HU | 4,644 (50.9%) |
| Vacant Housing Units | 472 ( 5.2%) |
| Median Home Value | $334,226 |
| Average Home Value | $447,957 |
Residential
8,754
Single Family
4,479
Multi-Family
4,275
Businesses
220
Date | Event | Price |
|---|---|---|
| 2025-01-21 | Price change | $482,990 |
| 2024-12-03 | Price change | $477,990 |
| 2024-10-28 | Price change | $472,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Augusta Square Sales • D.R. Horton
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A
