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 Princeton 2F (w/Game) Plan, Llano Springs Classic Series, Fort Worth, TX, 76123 at $534,950 posts ROI 21.21% with $169/mo cash flow from $3,973/mo rent. Total monthly income equals $3,973/mo, and annual cash flow records $2,030/yr on $175,999 to close. Return on cash invested measures 21.21% and rental yield reads 8.91% at the current $534,950. Equity gained on principal adds $3,452/yr, and 5% annual appreciation supports $147,797 by year five. Five-year ROI prints 111.04% and total cumulative return in cash totals $195,433.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $3,973/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76123, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,000 (100%) |
| Owner Occupied HU | 11,766 (73.5%) |
| Renter Occupied HU | 3,326 (20.8%) |
| Vacant Housing Units | 908 ( 5.7%) |
| Median Home Value | $342,641 |
| Average Home Value | $373,292 |
Residential
15,980
Single Family
13,815
Multi-Family
2,165
Businesses
179
Date | Event | Price |
|---|---|---|
| 2023-11-13 | Listed for sale | $534,950 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Online Concierge • First Texas Homes
Mls Name: First Texas Homes
Mls ID: #N/A
